[BLDPLNT] YoY Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[BLDPLNT] BLD PLANTATION BHD
Announcement Date
30-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -18.48%
YoY- 66.36%
Quarter Report
Latest QR
Upcoming QR
BLDPLNT's Result
BLDPLNT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 1,425,162 1,773,646 1,806,940 1,159,880 736,268 265,672 111,134 52.93%
PBT 23,740 100,906 153,970 84,594 46,538 100,424 29,480 -3.54%
Tax -6,722 -26,480 -40,056 -24,248 -10,314 -26,680 -8,472 -3.77%
NP 17,018 74,426 113,914 60,346 36,224 73,744 21,008 -3.44%
-
NP to SH 17,610 74,118 114,166 59,914 36,014 72,658 20,700 -2.65%
-
Tax Rate 28.32% 26.24% 26.02% 28.66% 22.16% 26.57% 28.74% -
Total Cost 1,408,144 1,699,220 1,693,026 1,099,534 700,044 191,928 90,126 58.04%
-
Net Worth 748,434 625,583 553,320 479,447 444,648 405,449 348,398 13.57%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - 18,699 - -
Div Payout % - - - - - 25.74% - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 748,434 625,583 553,320 479,447 444,648 405,449 348,398 13.57%
NOSH 93,500 84,997 84,995 85,008 85,018 84,999 84,975 1.60%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 1.19% 4.20% 6.30% 5.20% 4.92% 27.76% 18.90% -
ROE 2.35% 11.85% 20.63% 12.50% 8.10% 17.92% 5.94% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 1,656.65 2,086.70 2,125.92 1,364.43 866.01 312.56 130.78 52.62%
EPS 20.58 87.20 134.32 70.48 42.36 85.48 24.36 -2.76%
DPS 0.00 0.00 0.00 0.00 0.00 22.00 0.00 -
NAPS 8.70 7.36 6.51 5.64 5.23 4.77 4.10 13.34%
Adjusted Per Share Value based on latest NOSH - 84,981
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 1,524.24 1,896.95 1,932.56 1,240.51 787.45 284.14 118.86 52.93%
EPS 18.83 79.27 122.10 64.08 38.52 77.71 22.14 -2.66%
DPS 0.00 0.00 0.00 0.00 0.00 20.00 0.00 -
NAPS 8.0047 6.6907 5.9179 5.1278 4.7556 4.3364 3.7262 13.57%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 8.50 8.38 6.80 3.99 3.30 4.40 3.64 -
P/RPS 0.51 0.40 0.32 0.29 0.38 1.41 2.78 -24.60%
P/EPS 41.52 9.61 5.06 5.66 7.79 5.15 14.94 18.55%
EY 2.41 10.41 19.75 17.66 12.84 19.43 6.69 -15.63%
DY 0.00 0.00 0.00 0.00 0.00 5.00 0.00 -
P/NAPS 0.98 1.14 1.04 0.71 0.63 0.92 0.89 1.61%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 29/08/13 30/08/12 26/08/11 30/08/10 27/08/09 29/08/08 15/08/07 -
Price 8.53 8.20 6.76 4.21 3.50 3.92 3.18 -
P/RPS 0.51 0.39 0.32 0.31 0.40 1.25 2.43 -22.89%
P/EPS 41.67 9.40 5.03 5.97 8.26 4.59 13.05 21.32%
EY 2.40 10.63 19.87 16.74 12.10 21.81 7.66 -17.57%
DY 0.00 0.00 0.00 0.00 0.00 5.61 0.00 -
P/NAPS 0.98 1.11 1.04 0.75 0.67 0.82 0.78 3.87%

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