[BLDPLNT] YoY Cumulative Quarter Result on 31-Mar-2008 [#1]

Stock
[BLDPLNT] BLD PLANTATION BHD
Announcement Date
29-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -48.5%
YoY- 245.74%
Quarter Report
Latest QR
Upcoming QR
BLDPLNT's Result
BLDPLNT's Financial Summary
View:
Show?
Cumulative Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 423,608 243,732 141,286 60,567 25,495 29,853 29,951 55.47%
PBT 47,463 23,308 6,753 26,825 7,667 6,193 6,440 39.48%
Tax -13,146 -4,825 -1,928 -7,319 -2,128 -1,844 -580 68.18%
NP 34,317 18,483 4,825 19,506 5,539 4,349 5,860 34.23%
-
NP to SH 34,325 18,374 4,924 19,313 5,586 4,401 5,860 34.24%
-
Tax Rate 27.70% 20.70% 28.55% 27.28% 27.76% 29.78% 9.01% -
Total Cost 389,291 225,249 136,461 41,061 19,956 25,504 24,091 58.96%
-
Net Worth 542,331 474,222 437,972 395,270 349,443 338,146 188,892 19.20%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 542,331 474,222 437,972 395,270 349,443 338,146 188,892 19.20%
NOSH 85,004 84,986 85,043 85,004 85,022 84,961 62,964 5.12%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 8.10% 7.58% 3.42% 32.21% 21.73% 14.57% 19.57% -
ROE 6.33% 3.87% 1.12% 4.89% 1.60% 1.30% 3.10% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 498.33 286.79 166.13 71.25 29.99 35.14 47.57 47.89%
EPS 40.38 21.62 5.79 22.72 6.57 5.18 6.89 34.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.38 5.58 5.15 4.65 4.11 3.98 3.00 13.39%
Adjusted Per Share Value based on latest NOSH - 85,004
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 453.06 260.68 151.11 64.78 27.27 31.93 32.03 55.48%
EPS 36.71 19.65 5.27 20.66 5.97 4.71 6.27 34.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.8003 5.0719 4.6842 4.2275 3.7374 3.6165 2.0202 19.20%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 5.10 3.92 2.58 3.90 2.83 2.20 2.05 -
P/RPS 1.02 1.37 1.55 5.47 9.44 6.26 4.31 -21.34%
P/EPS 12.63 18.13 44.56 17.17 43.07 42.47 22.03 -8.85%
EY 7.92 5.52 2.24 5.83 2.32 2.35 4.54 9.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.70 0.50 0.84 0.69 0.55 0.68 2.74%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/05/11 27/05/10 28/05/09 29/05/08 24/05/07 31/05/06 27/05/05 -
Price 5.43 3.70 3.20 4.20 2.94 2.22 2.10 -
P/RPS 1.09 1.29 1.93 5.89 9.80 6.32 4.41 -20.77%
P/EPS 13.45 17.11 55.27 18.49 44.75 42.86 22.56 -8.25%
EY 7.44 5.84 1.81 5.41 2.23 2.33 4.43 9.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.66 0.62 0.90 0.72 0.56 0.70 3.28%

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