[BLDPLNT] QoQ TTM Result on 31-Dec-2009 [#4]

Stock
[BLDPLNT] BLD PLANTATION BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -27.92%
YoY- -52.67%
Quarter Report
Latest QR
Upcoming QR
BLDPLNT's Result
BLDPLNT's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 1,149,230 1,034,867 924,914 822,468 821,641 752,877 598,891 54.35%
PBT 53,494 58,605 56,132 39,577 25,563 30,012 36,883 28.10%
Tax -11,597 -16,577 -12,507 -9,610 16,376 15,669 12,877 -
NP 41,897 42,028 43,625 29,967 41,939 45,681 49,760 -10.82%
-
NP to SH 42,949 42,053 43,553 30,103 41,762 45,279 49,212 -8.66%
-
Tax Rate 21.68% 28.29% 22.28% 24.28% -64.06% -52.21% -34.91% -
Total Cost 1,107,333 992,839 881,289 792,501 779,702 707,196 549,131 59.54%
-
Net Worth 485,224 479,296 474,222 424,763 450,698 444,600 437,972 7.06%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 485,224 479,296 474,222 424,763 450,698 444,600 437,972 7.06%
NOSH 84,977 84,981 84,986 84,952 85,037 85,009 85,043 -0.05%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 3.65% 4.06% 4.72% 3.64% 5.10% 6.07% 8.31% -
ROE 8.85% 8.77% 9.18% 7.09% 9.27% 10.18% 11.24% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 1,352.39 1,217.75 1,088.31 968.15 966.21 885.64 704.22 54.43%
EPS 50.54 49.48 51.25 35.44 49.11 53.26 57.87 -8.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.71 5.64 5.58 5.00 5.30 5.23 5.15 7.11%
Adjusted Per Share Value based on latest NOSH - 84,952
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 1,229.12 1,106.81 989.21 879.64 878.76 805.22 640.53 54.35%
EPS 45.93 44.98 46.58 32.20 44.67 48.43 52.63 -8.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.1896 5.1262 5.0719 4.5429 4.8203 4.7551 4.6842 7.06%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 4.32 3.99 3.92 3.75 3.48 3.30 2.58 -
P/RPS 0.32 0.33 0.36 0.39 0.36 0.37 0.37 -9.21%
P/EPS 8.55 8.06 7.65 10.58 7.09 6.20 4.46 54.25%
EY 11.70 12.40 13.07 9.45 14.11 16.14 22.43 -35.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.71 0.70 0.75 0.66 0.63 0.50 32.16%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/11/10 30/08/10 27/05/10 25/02/10 26/11/09 27/08/09 28/05/09 -
Price 4.81 4.21 3.70 3.85 4.00 3.50 3.20 -
P/RPS 0.36 0.35 0.34 0.40 0.41 0.40 0.45 -13.81%
P/EPS 9.52 8.51 7.22 10.86 8.14 6.57 5.53 43.59%
EY 10.51 11.75 13.85 9.20 12.28 15.22 18.08 -30.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.75 0.66 0.77 0.75 0.67 0.62 22.41%

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