[BLDPLNT] QoQ Annualized Quarter Result on 31-Dec-2008 [#4]

Stock
[BLDPLNT] BLD PLANTATION BHD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 2.22%
YoY- 69.6%
Quarter Report
Latest QR
Upcoming QR
BLDPLNT's Result
BLDPLNT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 771,981 736,268 565,144 518,172 366,564 265,672 242,268 116.38%
PBT 46,416 46,538 27,012 56,955 88,273 100,424 107,300 -42.77%
Tax -13,198 -10,314 -7,712 7,486 -25,052 -26,680 -29,276 -41.17%
NP 33,217 36,224 19,300 64,441 63,221 73,744 78,024 -43.37%
-
NP to SH 33,101 36,014 19,696 63,601 62,221 72,658 77,252 -43.13%
-
Tax Rate 28.43% 22.16% 28.55% -13.14% 28.38% 26.57% 27.28% -
Total Cost 738,764 700,044 545,844 453,731 303,342 191,928 164,244 172.23%
-
Net Worth 450,454 444,648 437,972 433,514 416,508 405,449 395,270 9.09%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - 18,699 - -
Div Payout % - - - - - 25.74% - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 450,454 444,648 437,972 433,514 416,508 405,449 395,270 9.09%
NOSH 84,991 85,018 85,043 85,002 85,001 84,999 85,004 -0.01%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 4.30% 4.92% 3.42% 12.44% 17.25% 27.76% 32.21% -
ROE 7.35% 8.10% 4.50% 14.67% 14.94% 17.92% 19.54% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 908.30 866.01 664.54 609.59 431.24 312.56 285.01 116.40%
EPS 38.95 42.36 23.16 74.82 73.20 85.48 90.88 -43.12%
DPS 0.00 0.00 0.00 0.00 0.00 22.00 0.00 -
NAPS 5.30 5.23 5.15 5.10 4.90 4.77 4.65 9.10%
Adjusted Per Share Value based on latest NOSH - 85,007
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 825.65 787.45 604.43 554.19 392.05 284.14 259.11 116.38%
EPS 35.40 38.52 21.07 68.02 66.55 77.71 82.62 -43.13%
DPS 0.00 0.00 0.00 0.00 0.00 20.00 0.00 -
NAPS 4.8177 4.7556 4.6842 4.6365 4.4546 4.3364 4.2275 9.09%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 3.48 3.30 2.58 2.38 3.56 4.40 3.90 -
P/RPS 0.38 0.38 0.39 0.39 0.83 1.41 1.37 -57.43%
P/EPS 8.94 7.79 11.14 3.18 4.86 5.15 4.29 63.07%
EY 11.19 12.84 8.98 31.44 20.56 19.43 23.30 -38.64%
DY 0.00 0.00 0.00 0.00 0.00 5.00 0.00 -
P/NAPS 0.66 0.63 0.50 0.47 0.73 0.92 0.84 -14.83%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 26/11/09 27/08/09 28/05/09 27/02/09 27/11/08 29/08/08 29/05/08 -
Price 4.00 3.50 3.20 2.56 2.66 3.92 4.20 -
P/RPS 0.44 0.40 0.48 0.42 0.62 1.25 1.47 -55.22%
P/EPS 10.27 8.26 13.82 3.42 3.63 4.59 4.62 70.24%
EY 9.74 12.10 7.24 29.23 27.52 21.81 21.64 -41.24%
DY 0.00 0.00 0.00 0.00 0.00 5.61 0.00 -
P/NAPS 0.75 0.67 0.62 0.50 0.54 0.82 0.90 -11.43%

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