[BLDPLNT] YoY TTM 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- 6.97%
YoY- -3.65%
Quarter Report
Latest QR
Upcoming QR
BLDPLNT's Result
BLDPLNT's Financial Summary
View:
Show?
TTM Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 924,914 598,891 187,106 129,870 127,847 136,247 124,871 39.59%
PBT 56,132 36,883 66,230 27,154 24,443 32,796 28,739 11.79%
Tax -12,507 12,877 -14,450 -9,089 -6,967 -3,122 -6,088 12.74%
NP 43,625 49,760 51,780 18,065 17,476 29,674 22,651 11.53%
-
NP to SH 43,553 49,212 51,228 18,189 18,878 25,593 20,748 13.14%
-
Tax Rate 22.28% -34.91% 21.82% 33.47% 28.50% 9.52% 21.18% -
Total Cost 881,289 549,131 135,326 111,805 110,371 106,573 102,220 43.17%
-
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 - - 8,507 - - - - -
Div Payout % - - 16.61% - - - - -
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 4.72% 8.31% 27.67% 13.91% 13.67% 21.78% 18.14% -
ROE 9.18% 11.24% 12.96% 5.21% 5.58% 13.55% 6.88% -
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 1,088.31 704.22 220.11 152.75 150.48 216.39 146.93 39.59%
EPS 51.25 57.87 60.27 21.39 22.22 40.65 24.41 13.15%
DPS 0.00 0.00 10.00 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 989.21 640.53 200.11 138.90 136.73 145.72 133.55 39.59%
EPS 46.58 52.63 54.79 19.45 20.19 27.37 22.19 13.14%
DPS 0.00 0.00 9.10 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 0.36 0.37 1.77 1.85 1.46 0.95 1.60 -22.00%
P/EPS 7.65 4.46 6.47 13.23 9.90 5.04 9.63 -3.76%
EY 13.07 22.43 15.45 7.56 10.10 19.83 10.39 3.89%
DY 0.00 0.00 2.56 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 0.34 0.45 1.91 1.92 1.48 0.97 1.53 -22.16%
P/EPS 7.22 5.53 6.97 13.74 9.99 5.17 9.22 -3.99%
EY 13.85 18.08 14.35 7.28 10.01 19.36 10.85 4.15%
DY 0.00 0.00 2.38 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