[BLDPLNT] YoY Cumulative 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- 63.04%
YoY- 66.36%
Quarter Report
Latest QR
Upcoming QR
BLDPLNT's Result
BLDPLNT's Financial Summary
View:
Show?
Cumulative Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 712,581 886,823 903,470 579,940 368,134 132,836 55,567 52.93%
PBT 11,870 50,453 76,985 42,297 23,269 50,212 14,740 -3.54%
Tax -3,361 -13,240 -20,028 -12,124 -5,157 -13,340 -4,236 -3.77%
NP 8,509 37,213 56,957 30,173 18,112 36,872 10,504 -3.44%
-
NP to SH 8,805 37,059 57,083 29,957 18,007 36,329 10,350 -2.65%
-
Tax Rate 28.32% 26.24% 26.02% 28.66% 22.16% 26.57% 28.74% -
Total Cost 704,072 849,610 846,513 549,767 350,022 95,964 45,063 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 - - - - - 9,349 - -
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 1.18% 5.92% 10.32% 6.25% 4.05% 8.96% 2.97% -
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 828.32 1,043.35 1,062.96 682.21 433.00 156.28 65.39 52.62%
EPS 10.29 43.60 67.16 35.24 21.18 42.74 12.18 -2.76%
DPS 0.00 0.00 0.00 0.00 0.00 11.00 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 762.12 948.47 966.28 620.26 393.73 142.07 59.43 52.93%
EPS 9.42 39.64 61.05 32.04 19.26 38.85 11.07 -2.65%
DPS 0.00 0.00 0.00 0.00 0.00 10.00 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 1.03 0.80 0.64 0.58 0.76 2.82 5.57 -24.50%
P/EPS 83.05 19.22 10.13 11.32 15.58 10.29 29.89 18.54%
EY 1.20 5.20 9.88 8.83 6.42 9.71 3.35 -15.71%
DY 0.00 0.00 0.00 0.00 0.00 2.50 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 1.03 0.79 0.64 0.62 0.81 2.51 4.86 -22.76%
P/EPS 83.34 18.81 10.07 11.95 16.53 9.17 26.11 21.31%
EY 1.20 5.32 9.93 8.37 6.05 10.90 3.83 -17.57%
DY 0.00 0.00 0.00 0.00 0.00 2.81 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