[BLDPLNT] QoQ TTM Result on 30-Sep-2008 [#3]

Stock
[BLDPLNT] BLD PLANTATION BHD
Announcement Date
27-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -6.3%
YoY- 93.89%
Quarter Report
Latest QR
Upcoming QR
BLDPLNT's Result
BLDPLNT's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 752,877 598,891 518,172 324,319 229,303 187,106 152,034 190.81%
PBT 30,012 36,883 56,955 78,587 82,544 66,230 47,072 -25.94%
Tax 15,669 12,877 7,486 -18,530 -18,363 -14,450 -9,259 -
NP 45,681 49,760 64,441 60,057 64,181 51,780 37,813 13.44%
-
NP to SH 45,279 49,212 63,601 59,479 63,480 51,228 37,501 13.40%
-
Tax Rate -52.21% -34.91% -13.14% 23.58% 22.25% 21.82% 19.67% -
Total Cost 707,196 549,131 453,731 264,262 165,122 135,326 114,221 237.55%
-
Net Worth 444,600 437,972 425,036 416,540 405,426 395,270 340,016 19.59%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - 8,507 8,507 -
Div Payout % - - - - - 16.61% 22.69% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 444,600 437,972 425,036 416,540 405,426 395,270 340,016 19.59%
NOSH 85,009 85,043 85,007 85,008 84,995 85,004 85,004 0.00%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 6.07% 8.31% 12.44% 18.52% 27.99% 27.67% 24.87% -
ROE 10.18% 11.24% 14.96% 14.28% 15.66% 12.96% 11.03% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 885.64 704.22 609.56 381.51 269.78 220.11 178.85 190.80%
EPS 53.26 57.87 74.82 69.97 74.69 60.27 44.12 13.38%
DPS 0.00 0.00 0.00 0.00 0.00 10.00 10.00 -
NAPS 5.23 5.15 5.00 4.90 4.77 4.65 4.00 19.59%
Adjusted Per Share Value based on latest NOSH - 85,008
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 805.22 640.53 554.19 346.87 245.24 200.11 162.60 190.81%
EPS 48.43 52.63 68.02 63.61 67.89 54.79 40.11 13.40%
DPS 0.00 0.00 0.00 0.00 0.00 9.10 9.10 -
NAPS 4.7551 4.6842 4.5458 4.455 4.3361 4.2275 3.6365 19.59%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 3.30 2.58 2.38 3.56 4.40 3.90 4.34 -
P/RPS 0.37 0.37 0.39 0.93 1.63 1.77 2.43 -71.51%
P/EPS 6.20 4.46 3.18 5.09 5.89 6.47 9.84 -26.52%
EY 16.14 22.43 31.44 19.65 16.97 15.45 10.17 36.09%
DY 0.00 0.00 0.00 0.00 0.00 2.56 2.30 -
P/NAPS 0.63 0.50 0.48 0.73 0.92 0.84 1.09 -30.63%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 27/08/09 28/05/09 27/02/09 27/11/08 29/08/08 29/05/08 28/02/08 -
Price 3.50 3.20 2.56 2.66 3.92 4.20 4.50 -
P/RPS 0.40 0.45 0.42 0.70 1.45 1.91 2.52 -70.71%
P/EPS 6.57 5.53 3.42 3.80 5.25 6.97 10.20 -25.43%
EY 15.22 18.08 29.23 26.30 19.05 14.35 9.80 34.14%
DY 0.00 0.00 0.00 0.00 0.00 2.38 2.22 -
P/NAPS 0.67 0.62 0.51 0.54 0.82 0.90 1.13 -29.44%

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