[BLDPLNT] QoQ 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- 63.83%
YoY- 32.17%
Quarter Report
Latest QR
Upcoming QR
BLDPLNT's Result
BLDPLNT's Financial Summary
View:
Show?
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 210,851 226,255 141,286 243,249 142,087 72,269 60,567 129.52%
PBT 11,544 16,516 6,753 -9,250 15,993 23,387 26,825 -42.97%
Tax -4,742 -3,229 -1,928 26,275 -5,449 -6,021 -7,319 -25.10%
NP 6,802 13,287 4,825 17,025 10,544 17,366 19,506 -50.42%
-
NP to SH 6,820 13,083 4,924 16,935 10,337 17,016 19,313 -50.00%
-
Tax Rate 41.08% 19.55% 28.55% - 34.07% 25.75% 27.28% -
Total Cost 204,049 212,968 136,461 226,224 131,543 54,903 41,061 190.92%
-
Net Worth 450,698 444,600 437,972 425,036 416,540 405,426 395,270 9.13%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - 9,349 - -
Div Payout % - - - - - 54.95% - -
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 450,698 444,600 437,972 425,036 416,540 405,426 395,270 9.13%
NOSH 85,037 85,009 85,043 85,007 85,008 84,995 85,004 0.02%
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 3.23% 5.87% 3.42% 7.00% 7.42% 24.03% 32.21% -
ROE 1.51% 2.94% 1.12% 3.98% 2.48% 4.20% 4.89% -
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 247.95 266.15 166.13 286.15 167.15 85.03 71.25 129.46%
EPS 8.02 15.39 5.79 19.92 12.16 20.02 22.72 -50.02%
DPS 0.00 0.00 0.00 0.00 0.00 11.00 0.00 -
NAPS 5.30 5.23 5.15 5.00 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 225.51 241.98 151.11 260.16 151.96 77.29 64.78 129.51%
EPS 7.29 13.99 5.27 18.11 11.06 18.20 20.66 -50.03%
DPS 0.00 0.00 0.00 0.00 0.00 10.00 0.00 -
NAPS 4.8203 4.7551 4.6842 4.5458 4.455 4.3361 4.2275 9.13%
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 1.40 1.24 1.55 0.83 2.13 5.17 5.47 -59.65%
P/EPS 43.39 21.44 44.56 11.95 29.28 21.98 17.17 85.42%
EY 2.30 4.66 2.24 8.37 3.42 4.55 5.83 -46.17%
DY 0.00 0.00 0.00 0.00 0.00 2.50 0.00 -
P/NAPS 0.66 0.63 0.50 0.48 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 1.61 1.32 1.93 0.89 1.59 4.61 5.89 -57.84%
P/EPS 49.88 22.74 55.27 12.85 21.88 19.58 18.49 93.67%
EY 2.01 4.40 1.81 7.78 4.57 5.11 5.41 -48.28%
DY 0.00 0.00 0.00 0.00 0.00 2.81 0.00 -
P/NAPS 0.75 0.67 0.62 0.51 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