[BLDPLNT] YoY Annual (Unaudited) 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
YoY- 69.6%
Quarter Report
Latest QR
Upcoming QR
BLDPLNT's Result
BLDPLNT's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 1,896,657 1,315,079 823,062 518,172 152,034 134,228 127,946 56.70%
PBT 125,760 77,069 39,576 56,955 47,072 25,680 24,692 31.15%
Tax -19,154 -17,326 -9,610 7,486 -9,259 -8,805 -6,866 18.63%
NP 106,606 59,743 29,966 64,441 37,813 16,875 17,826 34.70%
-
NP to SH 106,599 60,607 30,102 63,601 37,501 17,004 17,890 34.62%
-
Tax Rate 15.23% 22.48% 24.28% -13.14% 19.67% 34.29% 27.81% -
Total Cost 1,790,051 1,255,336 793,096 453,731 114,221 117,353 110,120 59.12%
-
Net Worth 600,958 507,441 439,386 433,514 375,656 344,310 236,910 16.77%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 600,958 507,441 439,386 433,514 375,656 344,310 236,910 16.77%
NOSH 85,001 84,998 84,987 85,002 84,990 85,014 60,436 5.84%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 5.62% 4.54% 3.64% 12.44% 24.87% 12.57% 13.93% -
ROE 17.74% 11.94% 6.85% 14.67% 9.98% 4.94% 7.55% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 2,231.33 1,547.18 968.45 609.59 178.88 157.89 211.70 48.04%
EPS 125.41 71.30 35.41 74.82 44.12 20.00 21.05 34.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.07 5.97 5.17 5.10 4.42 4.05 3.92 10.32%
Adjusted Per Share Value based on latest NOSH - 85,007
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 2,028.51 1,406.50 880.28 554.19 162.60 143.56 136.84 56.70%
EPS 114.01 64.82 32.19 68.02 40.11 18.19 19.13 34.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.4274 5.4272 4.6993 4.6365 4.0177 3.6825 2.5338 16.77%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 7.29 5.20 3.75 2.38 4.34 2.60 2.27 -
P/RPS 0.33 0.34 0.39 0.39 2.43 1.65 1.07 -17.79%
P/EPS 5.81 7.29 10.59 3.18 9.84 13.00 7.67 -4.52%
EY 17.20 13.71 9.45 31.44 10.17 7.69 13.04 4.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 0.87 0.73 0.47 0.98 0.64 0.58 10.03%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 29/02/12 28/02/11 25/02/10 27/02/09 28/02/08 27/02/07 28/02/06 -
Price 9.50 5.08 3.85 2.56 4.50 2.83 2.28 -
P/RPS 0.43 0.33 0.40 0.42 2.52 1.79 1.08 -14.22%
P/EPS 7.58 7.12 10.87 3.42 10.20 14.15 7.70 -0.26%
EY 13.20 14.04 9.20 29.23 9.81 7.07 12.98 0.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 0.85 0.74 0.50 1.02 0.70 0.58 14.97%

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