[BLDPLNT] YoY Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[BLDPLNT] BLD PLANTATION BHD
Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 82.85%
YoY- -50.43%
Quarter Report
Latest QR
Upcoming QR
BLDPLNT's Result
BLDPLNT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 1,773,646 1,806,940 1,159,880 736,268 265,672 111,134 116,922 57.27%
PBT 100,906 153,970 84,594 46,538 100,424 29,480 18,670 32.43%
Tax -26,480 -40,056 -24,248 -10,314 -26,680 -8,472 -5,850 28.58%
NP 74,426 113,914 60,346 36,224 73,744 21,008 12,820 34.02%
-
NP to SH 74,118 114,166 59,914 36,014 72,658 20,700 13,090 33.46%
-
Tax Rate 26.24% 26.02% 28.66% 22.16% 26.57% 28.74% 31.33% -
Total Cost 1,699,220 1,693,026 1,099,534 700,044 191,928 90,126 104,102 59.20%
-
Net Worth 625,583 553,320 479,447 444,648 405,449 348,398 333,200 11.05%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - 18,699 - - -
Div Payout % - - - - 25.74% - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 625,583 553,320 479,447 444,648 405,449 348,398 333,200 11.05%
NOSH 84,997 84,995 85,008 85,018 84,999 84,975 85,000 -0.00%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 4.20% 6.30% 5.20% 4.92% 27.76% 18.90% 10.96% -
ROE 11.85% 20.63% 12.50% 8.10% 17.92% 5.94% 3.93% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 2,086.70 2,125.92 1,364.43 866.01 312.56 130.78 137.56 57.27%
EPS 87.20 134.32 70.48 42.36 85.48 24.36 15.40 33.47%
DPS 0.00 0.00 0.00 0.00 22.00 0.00 0.00 -
NAPS 7.36 6.51 5.64 5.23 4.77 4.10 3.92 11.05%
Adjusted Per Share Value based on latest NOSH - 85,009
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 1,896.95 1,932.56 1,240.51 787.45 284.14 118.86 125.05 57.27%
EPS 79.27 122.10 64.08 38.52 77.71 22.14 14.00 33.46%
DPS 0.00 0.00 0.00 0.00 20.00 0.00 0.00 -
NAPS 6.6907 5.9179 5.1278 4.7556 4.3364 3.7262 3.5636 11.05%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 8.38 6.80 3.99 3.30 4.40 3.64 2.28 -
P/RPS 0.40 0.32 0.29 0.38 1.41 2.78 1.66 -21.09%
P/EPS 9.61 5.06 5.66 7.79 5.15 14.94 14.81 -6.94%
EY 10.41 19.75 17.66 12.84 19.43 6.69 6.75 7.48%
DY 0.00 0.00 0.00 0.00 5.00 0.00 0.00 -
P/NAPS 1.14 1.04 0.71 0.63 0.92 0.89 0.58 11.90%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 30/08/12 26/08/11 30/08/10 27/08/09 29/08/08 15/08/07 30/08/06 -
Price 8.20 6.76 4.21 3.50 3.92 3.18 2.31 -
P/RPS 0.39 0.32 0.31 0.40 1.25 2.43 1.68 -21.58%
P/EPS 9.40 5.03 5.97 8.26 4.59 13.05 15.00 -7.48%
EY 10.63 19.87 16.74 12.10 21.81 7.66 6.67 8.06%
DY 0.00 0.00 0.00 0.00 5.61 0.00 0.00 -
P/NAPS 1.11 1.04 0.75 0.67 0.82 0.78 0.59 11.09%

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