[BLDPLNT] QoQ Quarter Result on 30-Sep-2007 [#3]

Stock
[BLDPLNT] BLD PLANTATION BHD
Announcement Date
14-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 200.97%
YoY- 220.76%
Quarter Report
Latest QR
Upcoming QR
BLDPLNT's Result
BLDPLNT's Financial Summary
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 72,269 60,567 49,396 47,071 30,072 25,495 34,398 64.11%
PBT 23,387 26,825 12,382 19,950 7,073 7,667 10,074 75.41%
Tax -6,021 -7,319 259 -5,282 -2,108 -2,128 -4,016 31.02%
NP 17,366 19,506 12,641 14,668 4,965 5,539 6,058 101.92%
-
NP to SH 17,016 19,313 12,813 14,338 4,764 5,586 5,988 100.75%
-
Tax Rate 25.75% 27.28% -2.09% 26.48% 29.80% 27.76% 39.86% -
Total Cost 54,903 41,061 36,755 32,403 25,107 19,956 28,340 55.46%
-
Net Worth 405,426 395,270 340,016 362,062 348,792 349,443 344,420 11.49%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 9,349 - - - - - - -
Div Payout % 54.95% - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 405,426 395,270 340,016 362,062 348,792 349,443 344,420 11.49%
NOSH 84,995 85,004 85,004 84,991 85,071 85,022 85,042 -0.03%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 24.03% 32.21% 25.59% 31.16% 16.51% 21.73% 17.61% -
ROE 4.20% 4.89% 3.77% 3.96% 1.37% 1.60% 1.74% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 85.03 71.25 58.11 55.38 35.35 29.99 40.45 64.17%
EPS 20.02 22.72 15.07 16.87 5.60 6.57 7.04 100.84%
DPS 11.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.77 4.65 4.00 4.26 4.10 4.11 4.05 11.53%
Adjusted Per Share Value based on latest NOSH - 84,991
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 77.29 64.78 52.83 50.34 32.16 27.27 36.79 64.10%
EPS 18.20 20.66 13.70 15.33 5.10 5.97 6.40 100.84%
DPS 10.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.3361 4.2275 3.6365 3.8723 3.7304 3.7374 3.6836 11.49%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 4.40 3.90 4.34 3.38 3.64 2.83 2.60 -
P/RPS 5.17 5.47 7.47 6.10 10.30 9.44 6.43 -13.54%
P/EPS 21.98 17.17 28.79 20.04 65.00 43.07 36.93 -29.26%
EY 4.55 5.83 3.47 4.99 1.54 2.32 2.71 41.30%
DY 2.50 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.84 1.09 0.79 0.89 0.69 0.64 27.39%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 29/08/08 29/05/08 28/02/08 14/11/07 15/08/07 24/05/07 27/02/07 -
Price 3.92 4.20 4.50 3.78 3.18 2.94 2.83 -
P/RPS 4.61 5.89 7.74 6.83 9.00 9.80 7.00 -24.32%
P/EPS 19.58 18.49 29.85 22.41 56.79 44.75 40.19 -38.11%
EY 5.11 5.41 3.35 4.46 1.76 2.23 2.49 61.56%
DY 2.81 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.90 1.13 0.89 0.78 0.72 0.70 11.13%

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