[BLDPLNT] QoQ TTM Result on 30-Jun-2007 [#2]

Stock
[BLDPLNT] BLD PLANTATION BHD
Announcement Date
15-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 14.4%
YoY- 49.44%
Quarter Report
Latest QR
Upcoming QR
BLDPLNT's Result
BLDPLNT's Financial Summary
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 187,106 152,034 137,036 131,334 129,870 134,228 137,048 23.04%
PBT 66,230 47,072 44,764 31,084 27,154 25,680 21,494 111.60%
Tax -14,450 -9,259 -13,534 -10,116 -9,089 -8,805 -7,740 51.56%
NP 51,780 37,813 31,230 20,968 18,065 16,875 13,754 141.80%
-
NP to SH 51,228 37,501 30,676 20,808 18,189 17,004 14,006 137.20%
-
Tax Rate 21.82% 19.67% 30.23% 32.54% 33.47% 34.29% 36.01% -
Total Cost 135,326 114,221 105,806 110,366 111,805 117,353 123,294 6.39%
-
Net Worth 395,270 340,016 362,062 348,792 349,443 344,420 338,224 10.93%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 8,507 8,507 8,507 8,507 - - - -
Div Payout % 16.61% 22.69% 27.73% 40.88% - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 395,270 340,016 362,062 348,792 349,443 344,420 338,224 10.93%
NOSH 85,004 85,004 84,991 85,071 85,022 85,042 84,980 0.01%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 27.67% 24.87% 22.79% 15.97% 13.91% 12.57% 10.04% -
ROE 12.96% 11.03% 8.47% 5.97% 5.21% 4.94% 4.14% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 220.11 178.85 161.24 154.38 152.75 157.84 161.27 23.01%
EPS 60.27 44.12 36.09 24.46 21.39 19.99 16.48 137.18%
DPS 10.00 10.00 10.00 10.00 0.00 0.00 0.00 -
NAPS 4.65 4.00 4.26 4.10 4.11 4.05 3.98 10.91%
Adjusted Per Share Value based on latest NOSH - 85,071
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 200.11 162.60 146.56 140.46 138.90 143.56 146.58 23.04%
EPS 54.79 40.11 32.81 22.25 19.45 18.19 14.98 137.20%
DPS 9.10 9.10 9.10 9.10 0.00 0.00 0.00 -
NAPS 4.2275 3.6365 3.8723 3.7304 3.7374 3.6836 3.6174 10.93%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 3.90 4.34 3.38 3.64 2.83 2.60 2.22 -
P/RPS 1.77 2.43 2.10 2.36 1.85 1.65 1.38 18.03%
P/EPS 6.47 9.84 9.36 14.88 13.23 13.00 13.47 -38.64%
EY 15.45 10.17 10.68 6.72 7.56 7.69 7.42 62.98%
DY 2.56 2.30 2.96 2.75 0.00 0.00 0.00 -
P/NAPS 0.84 1.09 0.79 0.89 0.69 0.64 0.56 31.00%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 29/05/08 28/02/08 14/11/07 15/08/07 24/05/07 27/02/07 30/11/06 -
Price 4.20 4.50 3.78 3.18 2.94 2.83 2.36 -
P/RPS 1.91 2.52 2.34 2.06 1.92 1.79 1.46 19.59%
P/EPS 6.97 10.20 10.47 13.00 13.74 14.15 14.32 -38.09%
EY 14.35 9.80 9.55 7.69 7.28 7.07 6.98 61.61%
DY 2.38 2.22 2.65 3.14 0.00 0.00 0.00 -
P/NAPS 0.90 1.13 0.89 0.78 0.72 0.70 0.59 32.47%

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