[BLDPLNT] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[BLDPLNT] BLD PLANTATION BHD
Announcement Date
14-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 59.02%
YoY- 124.13%
Quarter Report
Latest QR
Upcoming QR
BLDPLNT's Result
BLDPLNT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 265,672 242,268 152,034 136,850 111,134 101,980 134,228 57.70%
PBT 100,424 107,300 47,072 46,253 29,480 30,668 25,680 148.42%
Tax -26,680 -29,276 -9,259 -12,690 -8,472 -8,512 -8,805 109.53%
NP 73,744 78,024 37,813 33,562 21,008 22,156 16,875 167.53%
-
NP to SH 72,658 77,252 37,501 32,917 20,700 22,344 17,004 163.55%
-
Tax Rate 26.57% 27.28% 19.67% 27.44% 28.74% 27.76% 34.29% -
Total Cost 191,928 164,244 114,221 103,288 90,126 79,824 117,353 38.85%
-
Net Worth 405,449 395,270 375,656 362,158 348,398 349,443 344,310 11.52%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 18,699 - - - - - - -
Div Payout % 25.74% - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 405,449 395,270 375,656 362,158 348,398 349,443 344,310 11.52%
NOSH 84,999 85,004 84,990 85,013 84,975 85,022 85,014 -0.01%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 27.76% 32.21% 24.87% 24.53% 18.90% 21.73% 12.57% -
ROE 17.92% 19.54% 9.98% 9.09% 5.94% 6.39% 4.94% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 312.56 285.01 178.88 160.97 130.78 119.94 157.89 57.72%
EPS 85.48 90.88 44.12 38.72 24.36 26.28 20.00 163.59%
DPS 22.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.77 4.65 4.42 4.26 4.10 4.11 4.05 11.53%
Adjusted Per Share Value based on latest NOSH - 84,991
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 284.14 259.11 162.60 146.36 118.86 109.07 143.56 57.70%
EPS 77.71 82.62 40.11 35.21 22.14 23.90 18.19 163.52%
DPS 20.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.3364 4.2275 4.0177 3.8734 3.7262 3.7374 3.6825 11.52%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 4.40 3.90 4.34 3.38 3.64 2.83 2.60 -
P/RPS 1.41 1.37 2.43 2.10 2.78 2.36 1.65 -9.95%
P/EPS 5.15 4.29 9.84 8.73 14.94 10.77 13.00 -46.09%
EY 19.43 23.30 10.17 11.46 6.69 9.29 7.69 85.61%
DY 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.84 0.98 0.79 0.89 0.69 0.64 27.39%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 29/08/08 29/05/08 28/02/08 14/11/07 15/08/07 24/05/07 27/02/07 -
Price 3.92 4.20 4.50 3.78 3.18 2.94 2.83 -
P/RPS 1.25 1.47 2.52 2.35 2.43 2.45 1.79 -21.30%
P/EPS 4.59 4.62 10.20 9.76 13.05 11.19 14.15 -52.82%
EY 21.81 21.64 9.81 10.24 7.66 8.94 7.07 112.05%
DY 5.61 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.90 1.02 0.89 0.78 0.72 0.70 11.13%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment