[BLDPLNT] YoY Quarter Result on 30-Jun-2008 [#2]

Stock
[BLDPLNT] BLD PLANTATION BHD
Announcement Date
29-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- -11.89%
YoY- 257.18%
Quarter Report
Latest QR
Upcoming QR
BLDPLNT's Result
BLDPLNT's Financial Summary
View:
Show?
Quarter Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 479,861 336,208 226,255 72,269 30,072 28,608 30,317 58.42%
PBT 29,523 18,989 16,516 23,387 7,073 3,143 6,070 30.14%
Tax -6,883 -7,299 -3,229 -6,021 -2,108 -1,081 -270 71.51%
NP 22,640 11,690 13,287 17,366 4,965 2,062 5,800 25.46%
-
NP to SH 22,758 11,583 13,083 17,016 4,764 2,145 7,099 21.41%
-
Tax Rate 23.31% 38.44% 19.55% 25.75% 29.80% 34.39% 4.45% -
Total Cost 457,221 324,518 212,968 54,903 25,107 26,546 24,517 62.80%
-
Net Worth 553,435 479,296 444,600 405,426 348,792 333,666 203,328 18.15%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div - - - 9,349 - - - -
Div Payout % - - - 54.95% - - - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 553,435 479,296 444,600 405,426 348,792 333,666 203,328 18.15%
NOSH 85,013 84,981 85,009 84,995 85,071 85,119 67,776 3.84%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 4.72% 3.48% 5.87% 24.03% 16.51% 7.21% 19.13% -
ROE 4.11% 2.42% 2.94% 4.20% 1.37% 0.64% 3.49% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 564.46 395.62 266.15 85.03 35.35 33.61 44.73 52.55%
EPS 26.77 13.63 15.39 20.02 5.60 2.52 8.35 21.41%
DPS 0.00 0.00 0.00 11.00 0.00 0.00 0.00 -
NAPS 6.51 5.64 5.23 4.77 4.10 3.92 3.00 13.77%
Adjusted Per Share Value based on latest NOSH - 84,995
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 513.22 359.58 241.98 77.29 32.16 30.60 32.42 58.42%
EPS 24.34 12.39 13.99 18.20 5.10 2.29 7.59 21.42%
DPS 0.00 0.00 0.00 10.00 0.00 0.00 0.00 -
NAPS 5.9191 5.1262 4.7551 4.3361 3.7304 3.5686 2.1746 18.15%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 6.80 3.99 3.30 4.40 3.64 2.28 2.08 -
P/RPS 1.20 1.01 1.24 5.17 10.30 6.78 4.65 -20.20%
P/EPS 25.40 29.27 21.44 21.98 65.00 90.48 19.86 4.18%
EY 3.94 3.42 4.66 4.55 1.54 1.11 5.04 -4.01%
DY 0.00 0.00 0.00 2.50 0.00 0.00 0.00 -
P/NAPS 1.04 0.71 0.63 0.92 0.89 0.58 0.69 7.07%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 26/08/11 30/08/10 27/08/09 29/08/08 15/08/07 30/08/06 29/08/05 -
Price 6.76 4.21 3.50 3.92 3.18 2.31 2.03 -
P/RPS 1.20 1.06 1.32 4.61 9.00 6.87 4.54 -19.88%
P/EPS 25.25 30.89 22.74 19.58 56.79 91.67 19.38 4.50%
EY 3.96 3.24 4.40 5.11 1.76 1.09 5.16 -4.31%
DY 0.00 0.00 0.00 2.81 0.00 0.00 0.00 -
P/NAPS 1.04 0.75 0.67 0.82 0.78 0.59 0.68 7.33%

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