[BLDPLNT] QoQ Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[BLDPLNT] BLD PLANTATION BHD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 37.87%
YoY- -46.8%
Quarter Report
Latest QR
Upcoming QR
BLDPLNT's Result
BLDPLNT's Financial Summary
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 579,940 243,732 823,062 578,986 368,134 141,286 518,172 7.81%
PBT 42,297 23,308 39,576 34,812 23,269 6,753 56,955 -18.03%
Tax -12,124 -4,825 -9,610 -9,899 -5,157 -1,928 7,486 -
NP 30,173 18,483 29,966 24,913 18,112 4,825 64,441 -39.78%
-
NP to SH 29,957 18,374 30,102 24,826 18,007 4,924 63,601 -39.54%
-
Tax Rate 28.66% 20.70% 24.28% 28.44% 22.16% 28.55% -13.14% -
Total Cost 549,767 225,249 793,096 554,073 350,022 136,461 453,731 13.69%
-
Net Worth 479,447 474,222 439,386 450,454 444,648 437,972 433,514 6.96%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 479,447 474,222 439,386 450,454 444,648 437,972 433,514 6.96%
NOSH 85,008 84,986 84,987 84,991 85,018 85,043 85,002 0.00%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 5.20% 7.58% 3.64% 4.30% 4.92% 3.42% 12.44% -
ROE 6.25% 3.87% 6.85% 5.51% 4.05% 1.12% 14.67% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 682.21 286.79 968.45 681.23 433.00 166.13 609.59 7.81%
EPS 35.24 21.62 35.41 29.21 21.18 5.79 74.82 -39.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.64 5.58 5.17 5.30 5.23 5.15 5.10 6.95%
Adjusted Per Share Value based on latest NOSH - 85,037
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 620.26 260.68 880.28 619.24 393.73 151.11 554.19 7.82%
EPS 32.04 19.65 32.19 26.55 19.26 5.27 68.02 -39.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.1278 5.0719 4.6993 4.8177 4.7556 4.6842 4.6365 6.96%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 3.99 3.92 3.75 3.48 3.30 2.58 2.38 -
P/RPS 0.58 1.37 0.39 0.51 0.76 1.55 0.39 30.38%
P/EPS 11.32 18.13 10.59 11.91 15.58 44.56 3.18 133.68%
EY 8.83 5.52 9.45 8.39 6.42 2.24 31.44 -57.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.70 0.73 0.66 0.63 0.50 0.47 31.75%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/08/10 27/05/10 25/02/10 26/11/09 27/08/09 28/05/09 27/02/09 -
Price 4.21 3.70 3.85 4.00 3.50 3.20 2.56 -
P/RPS 0.62 1.29 0.40 0.59 0.81 1.93 0.42 29.73%
P/EPS 11.95 17.11 10.87 13.69 16.53 55.27 3.42 130.79%
EY 8.37 5.84 9.20 7.30 6.05 1.81 29.23 -56.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.66 0.74 0.75 0.67 0.62 0.50 31.13%

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