[BLDPLNT] QoQ Annualized Quarter Result on 31-Dec-2011 [#4]

Stock
[BLDPLNT] BLD PLANTATION BHD
Announcement Date
29-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 4.92%
YoY- 75.89%
Quarter Report
Latest QR
Upcoming QR
BLDPLNT's Result
BLDPLNT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 1,872,492 1,773,646 1,976,004 1,896,657 1,877,757 1,806,940 1,694,432 6.86%
PBT 92,524 100,906 80,292 125,760 138,241 153,970 189,852 -37.99%
Tax -23,314 -26,480 -21,192 -19,154 -36,176 -40,056 -52,584 -41.76%
NP 69,209 74,426 59,100 106,606 102,065 113,914 137,268 -36.57%
-
NP to SH 68,256 74,118 58,708 106,599 101,597 114,166 137,300 -37.16%
-
Tax Rate 25.20% 26.24% 26.39% 15.23% 26.17% 26.02% 27.70% -
Total Cost 1,803,282 1,699,220 1,916,904 1,790,051 1,775,692 1,693,026 1,557,164 10.24%
-
Net Worth 635,862 625,583 615,295 600,958 572,930 553,320 542,331 11.15%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 635,862 625,583 615,295 600,958 572,930 553,320 542,331 11.15%
NOSH 85,008 84,997 84,985 85,001 85,004 84,995 85,004 0.00%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 3.70% 4.20% 2.99% 5.62% 5.44% 6.30% 8.10% -
ROE 10.73% 11.85% 9.54% 17.74% 17.73% 20.63% 25.32% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 2,202.72 2,086.70 2,325.11 2,231.33 2,209.01 2,125.92 1,993.33 6.86%
EPS 80.29 87.20 69.08 125.41 119.52 134.32 161.52 -37.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.48 7.36 7.24 7.07 6.74 6.51 6.38 11.15%
Adjusted Per Share Value based on latest NOSH - 84,991
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 2,002.07 1,896.39 2,112.75 2,027.91 2,007.70 1,931.98 1,811.69 6.86%
EPS 72.98 79.25 62.77 113.98 108.63 122.07 146.80 -37.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.7987 6.6887 6.5787 6.4255 6.1258 5.9161 5.7986 11.15%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 8.09 8.38 9.23 7.29 5.92 6.80 5.10 -
P/RPS 0.37 0.40 0.40 0.33 0.27 0.32 0.26 26.43%
P/EPS 10.08 9.61 13.36 5.81 4.95 5.06 3.16 116.23%
EY 9.93 10.41 7.48 17.20 20.19 19.75 31.67 -53.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.14 1.27 1.03 0.88 1.04 0.80 22.08%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 26/08/11 31/05/11 -
Price 8.40 8.20 8.00 9.50 6.90 6.76 5.43 -
P/RPS 0.38 0.39 0.34 0.43 0.31 0.32 0.27 25.50%
P/EPS 10.46 9.40 11.58 7.58 5.77 5.03 3.36 112.76%
EY 9.56 10.63 8.64 13.20 17.32 19.87 29.75 -52.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 1.11 1.10 1.34 1.02 1.04 0.85 20.12%

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