[BLDPLNT] QoQ Annualized Quarter Result on 31-Dec-2007 [#4]

Stock
[BLDPLNT] BLD PLANTATION BHD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 13.92%
YoY- 120.54%
Quarter Report
Latest QR
Upcoming QR
BLDPLNT's Result
BLDPLNT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 366,564 265,672 242,268 152,034 136,850 111,134 101,980 134.10%
PBT 88,273 100,424 107,300 47,072 46,253 29,480 30,668 101.95%
Tax -25,052 -26,680 -29,276 -9,259 -12,690 -8,472 -8,512 104.96%
NP 63,221 73,744 78,024 37,813 33,562 21,008 22,156 100.79%
-
NP to SH 62,221 72,658 77,252 37,501 32,917 20,700 22,344 97.56%
-
Tax Rate 28.38% 26.57% 27.28% 19.67% 27.44% 28.74% 27.76% -
Total Cost 303,342 191,928 164,244 114,221 103,288 90,126 79,824 142.92%
-
Net Worth 416,508 405,449 395,270 375,656 362,158 348,398 349,443 12.38%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - 18,699 - - - - - -
Div Payout % - 25.74% - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 416,508 405,449 395,270 375,656 362,158 348,398 349,443 12.38%
NOSH 85,001 84,999 85,004 84,990 85,013 84,975 85,022 -0.01%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 17.25% 27.76% 32.21% 24.87% 24.53% 18.90% 21.73% -
ROE 14.94% 17.92% 19.54% 9.98% 9.09% 5.94% 6.39% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 431.24 312.56 285.01 178.88 160.97 130.78 119.94 134.14%
EPS 73.20 85.48 90.88 44.12 38.72 24.36 26.28 97.59%
DPS 0.00 22.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.90 4.77 4.65 4.42 4.26 4.10 4.11 12.39%
Adjusted Per Share Value based on latest NOSH - 85,004
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 392.05 284.14 259.11 162.60 146.36 118.86 109.07 134.10%
EPS 66.55 77.71 82.62 40.11 35.21 22.14 23.90 97.55%
DPS 0.00 20.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.4546 4.3364 4.2275 4.0177 3.8734 3.7262 3.7374 12.37%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 3.56 4.40 3.90 4.34 3.38 3.64 2.83 -
P/RPS 0.83 1.41 1.37 2.43 2.10 2.78 2.36 -50.08%
P/EPS 4.86 5.15 4.29 9.84 8.73 14.94 10.77 -41.08%
EY 20.56 19.43 23.30 10.17 11.46 6.69 9.29 69.58%
DY 0.00 5.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.92 0.84 0.98 0.79 0.89 0.69 3.81%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 27/11/08 29/08/08 29/05/08 28/02/08 14/11/07 15/08/07 24/05/07 -
Price 2.66 3.92 4.20 4.50 3.78 3.18 2.94 -
P/RPS 0.62 1.25 1.47 2.52 2.35 2.43 2.45 -59.89%
P/EPS 3.63 4.59 4.62 10.20 9.76 13.05 11.19 -52.69%
EY 27.52 21.81 21.64 9.81 10.24 7.66 8.94 111.17%
DY 0.00 5.61 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.82 0.90 1.02 0.89 0.78 0.72 -17.40%

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