[BLDPLNT] QoQ TTM Result on 31-Dec-2010 [#4]

Stock
[BLDPLNT] BLD PLANTATION BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 41.11%
YoY- 101.33%
Quarter Report
Latest QR
Upcoming QR
BLDPLNT's Result
BLDPLNT's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 1,818,242 1,638,608 1,494,955 1,315,079 1,149,230 1,034,867 924,914 56.86%
PBT 132,021 111,758 101,224 77,069 53,494 58,605 56,132 76.76%
Tax -32,573 -25,231 -25,647 -17,326 -11,597 -16,577 -12,507 89.18%
NP 99,448 86,527 75,577 59,743 41,897 42,028 43,625 73.12%
-
NP to SH 99,132 87,733 76,558 60,607 42,949 42,053 43,553 72.94%
-
Tax Rate 24.67% 22.58% 25.34% 22.48% 21.68% 28.29% 22.28% -
Total Cost 1,718,794 1,552,081 1,419,378 1,255,336 1,107,333 992,839 881,289 56.03%
-
Net Worth 572,855 553,435 542,331 507,405 485,224 479,296 474,222 13.41%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 572,855 553,435 542,331 507,405 485,224 479,296 474,222 13.41%
NOSH 84,993 85,013 85,004 84,992 84,977 84,981 84,986 0.00%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 5.47% 5.28% 5.06% 4.54% 3.65% 4.06% 4.72% -
ROE 17.30% 15.85% 14.12% 11.94% 8.85% 8.77% 9.18% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 2,139.28 1,927.48 1,758.67 1,547.29 1,352.39 1,217.75 1,088.31 56.85%
EPS 116.64 103.20 90.06 71.31 50.54 49.48 51.25 72.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.74 6.51 6.38 5.97 5.71 5.64 5.58 13.40%
Adjusted Per Share Value based on latest NOSH - 84,992
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 1,944.64 1,752.52 1,598.88 1,406.50 1,229.12 1,106.81 989.21 56.86%
EPS 106.02 93.83 81.88 64.82 45.93 44.98 46.58 72.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.1268 5.9191 5.8003 5.4268 5.1896 5.1262 5.0719 13.41%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 5.92 6.80 5.10 5.20 4.32 3.99 3.92 -
P/RPS 0.28 0.35 0.29 0.34 0.32 0.33 0.36 -15.41%
P/EPS 5.08 6.59 5.66 7.29 8.55 8.06 7.65 -23.86%
EY 19.70 15.18 17.66 13.71 11.70 12.40 13.07 31.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 1.04 0.80 0.87 0.76 0.71 0.70 16.46%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/11/11 26/08/11 31/05/11 28/02/11 30/11/10 30/08/10 27/05/10 -
Price 6.90 6.76 5.43 5.08 4.81 4.21 3.70 -
P/RPS 0.32 0.35 0.31 0.33 0.36 0.35 0.34 -3.95%
P/EPS 5.92 6.55 6.03 7.12 9.52 8.51 7.22 -12.38%
EY 16.90 15.27 16.59 14.04 10.51 11.75 13.85 14.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.04 0.85 0.85 0.84 0.75 0.66 33.63%

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