[BLDPLNT] QoQ Cumulative Quarter Result on 30-Jun-2009 [#2]

Stock
[BLDPLNT] BLD PLANTATION BHD
Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 265.7%
YoY- -50.43%
Quarter Report
Latest QR
Upcoming QR
BLDPLNT's Result
BLDPLNT's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 243,732 823,062 578,986 368,134 141,286 518,172 274,923 -7.72%
PBT 23,308 39,576 34,812 23,269 6,753 56,955 66,205 -50.17%
Tax -4,825 -9,610 -9,899 -5,157 -1,928 7,486 -18,789 -59.63%
NP 18,483 29,966 24,913 18,112 4,825 64,441 47,416 -46.66%
-
NP to SH 18,374 30,102 24,826 18,007 4,924 63,601 46,666 -46.31%
-
Tax Rate 20.70% 24.28% 28.44% 22.16% 28.55% -13.14% 28.38% -
Total Cost 225,249 793,096 554,073 350,022 136,461 453,731 227,507 -0.66%
-
Net Worth 474,222 439,386 450,454 444,648 437,972 433,514 416,508 9.04%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 474,222 439,386 450,454 444,648 437,972 433,514 416,508 9.04%
NOSH 84,986 84,987 84,991 85,018 85,043 85,002 85,001 -0.01%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 7.58% 3.64% 4.30% 4.92% 3.42% 12.44% 17.25% -
ROE 3.87% 6.85% 5.51% 4.05% 1.12% 14.67% 11.20% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 286.79 968.45 681.23 433.00 166.13 609.59 323.43 -7.70%
EPS 21.62 35.41 29.21 21.18 5.79 74.82 54.90 -46.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.58 5.17 5.30 5.23 5.15 5.10 4.90 9.05%
Adjusted Per Share Value based on latest NOSH - 85,009
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 260.68 880.28 619.24 393.73 151.11 554.19 294.04 -7.72%
EPS 19.65 32.19 26.55 19.26 5.27 68.02 49.91 -46.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.0719 4.6993 4.8177 4.7556 4.6842 4.6365 4.4546 9.04%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 3.92 3.75 3.48 3.30 2.58 2.38 3.56 -
P/RPS 1.37 0.39 0.51 0.76 1.55 0.39 1.10 15.77%
P/EPS 18.13 10.59 11.91 15.58 44.56 3.18 6.48 98.68%
EY 5.52 9.45 8.39 6.42 2.24 31.44 15.42 -49.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.73 0.66 0.63 0.50 0.47 0.73 -2.76%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 27/05/10 25/02/10 26/11/09 27/08/09 28/05/09 27/02/09 27/11/08 -
Price 3.70 3.85 4.00 3.50 3.20 2.56 2.66 -
P/RPS 1.29 0.40 0.59 0.81 1.93 0.42 0.82 35.30%
P/EPS 17.11 10.87 13.69 16.53 55.27 3.42 4.85 131.92%
EY 5.84 9.20 7.30 6.05 1.81 29.23 20.64 -56.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.74 0.75 0.67 0.62 0.50 0.54 14.32%

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