[BLDPLNT] QoQ Cumulative 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- 51.9%
YoY- 120.54%
Quarter Report
Latest QR
Upcoming QR
BLDPLNT's Result
BLDPLNT's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 274,923 132,836 60,567 152,034 102,638 55,567 25,495 385.98%
PBT 66,205 50,212 26,825 47,072 34,690 14,740 7,667 319.24%
Tax -18,789 -13,340 -7,319 -9,259 -9,518 -4,236 -2,128 325.49%
NP 47,416 36,872 19,506 37,813 25,172 10,504 5,539 316.83%
-
NP to SH 46,666 36,329 19,313 37,501 24,688 10,350 5,586 310.12%
-
Tax Rate 28.38% 26.57% 27.28% 19.67% 27.44% 28.74% 27.76% -
Total Cost 227,507 95,964 41,061 114,221 77,466 45,063 19,956 404.30%
-
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 - 9,349 - - - - - -
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 11.20% 8.96% 4.89% 9.98% 6.82% 2.97% 1.60% -
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 323.43 156.28 71.25 178.88 120.73 65.39 29.99 386.02%
EPS 54.90 42.74 22.72 44.12 29.04 12.18 6.57 310.19%
DPS 0.00 11.00 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 294.04 142.07 64.78 162.60 109.77 59.43 27.27 385.95%
EPS 49.91 38.85 20.66 40.11 26.40 11.07 5.97 310.32%
DPS 0.00 10.00 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 1.10 2.82 5.47 2.43 2.80 5.57 9.44 -76.04%
P/EPS 6.48 10.29 17.17 9.84 11.64 29.89 43.07 -71.61%
EY 15.42 9.71 5.83 10.17 8.59 3.35 2.32 252.28%
DY 0.00 2.50 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 0.82 2.51 5.89 2.52 3.13 4.86 9.80 -80.78%
P/EPS 4.85 9.17 18.49 10.20 13.02 26.11 44.75 -77.17%
EY 20.64 10.90 5.41 9.81 7.68 3.83 2.23 339.04%
DY 0.00 2.81 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