[BLDPLNT] YoY Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock
[BLDPLNT] BLD PLANTATION BHD
Announcement Date
24-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -67.15%
YoY- 26.93%
Quarter Report
Latest QR
Upcoming QR
BLDPLNT's Result
BLDPLNT's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 243,732 141,286 60,567 25,495 29,853 29,951 37,918 36.33%
PBT 23,308 6,753 26,825 7,667 6,193 6,440 9,521 16.08%
Tax -4,825 -1,928 -7,319 -2,128 -1,844 -580 -2,467 11.82%
NP 18,483 4,825 19,506 5,539 4,349 5,860 7,054 17.40%
-
NP to SH 18,374 4,924 19,313 5,586 4,401 5,860 7,054 17.29%
-
Tax Rate 20.70% 28.55% 27.28% 27.76% 29.78% 9.01% 25.91% -
Total Cost 225,249 136,461 41,061 19,956 25,504 24,091 30,864 39.25%
-
Net Worth 474,222 437,972 395,270 349,443 338,146 188,892 301,707 7.82%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 474,222 437,972 395,270 349,443 338,146 188,892 301,707 7.82%
NOSH 84,986 85,043 85,004 85,022 84,961 62,964 84,987 -0.00%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 7.58% 3.42% 32.21% 21.73% 14.57% 19.57% 18.60% -
ROE 3.87% 1.12% 4.89% 1.60% 1.30% 3.10% 2.34% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 286.79 166.13 71.25 29.99 35.14 47.57 44.62 36.33%
EPS 21.62 5.79 22.72 6.57 5.18 6.89 8.30 17.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.58 5.15 4.65 4.11 3.98 3.00 3.55 7.82%
Adjusted Per Share Value based on latest NOSH - 85,022
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 260.68 151.11 64.78 27.27 31.93 32.03 40.55 36.34%
EPS 19.65 5.27 20.66 5.97 4.71 6.27 7.54 17.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.0719 4.6842 4.2275 3.7374 3.6165 2.0202 3.2268 7.82%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 3.92 2.58 3.90 2.83 2.20 2.05 2.35 -
P/RPS 1.37 1.55 5.47 9.44 6.26 4.31 5.27 -20.10%
P/EPS 18.13 44.56 17.17 43.07 42.47 22.03 28.31 -7.15%
EY 5.52 2.24 5.83 2.32 2.35 4.54 3.53 7.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.50 0.84 0.69 0.55 0.68 0.66 0.98%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 27/05/10 28/05/09 29/05/08 24/05/07 31/05/06 27/05/05 28/05/04 -
Price 3.70 3.20 4.20 2.94 2.22 2.10 2.25 -
P/RPS 1.29 1.93 5.89 9.80 6.32 4.41 5.04 -20.30%
P/EPS 17.11 55.27 18.49 44.75 42.86 22.56 27.11 -7.38%
EY 5.84 1.81 5.41 2.23 2.33 4.43 3.69 7.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.62 0.90 0.72 0.56 0.70 0.63 0.77%

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