[BLDPLNT] QoQ Annualized 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- 31.4%
YoY- 26.93%
Quarter Report
Latest QR
Upcoming QR
BLDPLNT's Result
BLDPLNT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 152,034 136,850 111,134 101,980 134,228 133,106 116,922 19.07%
PBT 47,072 46,253 29,480 30,668 25,680 20,806 18,670 84.93%
Tax -9,259 -12,690 -8,472 -8,512 -8,805 -6,385 -5,850 35.69%
NP 37,813 33,562 21,008 22,156 16,875 14,421 12,820 105.26%
-
NP to SH 37,501 32,917 20,700 22,344 17,004 14,686 13,090 101.32%
-
Tax Rate 19.67% 27.44% 28.74% 27.76% 34.29% 30.69% 31.33% -
Total Cost 114,221 103,288 90,126 79,824 117,353 118,685 104,102 6.36%
-
Net Worth 375,656 362,158 348,398 349,443 344,310 338,269 333,200 8.30%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 375,656 362,158 348,398 349,443 344,310 338,269 333,200 8.30%
NOSH 84,990 85,013 84,975 85,022 85,014 84,992 85,000 -0.00%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 24.87% 24.53% 18.90% 21.73% 12.57% 10.83% 10.96% -
ROE 9.98% 9.09% 5.94% 6.39% 4.94% 4.34% 3.93% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 178.88 160.97 130.78 119.94 157.89 156.61 137.56 19.07%
EPS 44.12 38.72 24.36 26.28 20.00 17.28 15.40 101.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.42 4.26 4.10 4.11 4.05 3.98 3.92 8.30%
Adjusted Per Share Value based on latest NOSH - 85,022
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 162.56 146.32 118.82 109.04 143.52 142.32 125.01 19.07%
EPS 40.10 35.20 22.13 23.89 18.18 15.70 14.00 101.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.0165 3.8722 3.7251 3.7363 3.6814 3.6168 3.5626 8.29%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 4.34 3.38 3.64 2.83 2.60 2.22 2.28 -
P/RPS 2.43 2.10 2.78 2.36 1.65 1.42 1.66 28.83%
P/EPS 9.84 8.73 14.94 10.77 13.00 12.85 14.81 -23.80%
EY 10.17 11.46 6.69 9.29 7.69 7.78 6.75 31.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.79 0.89 0.69 0.64 0.56 0.58 41.72%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 28/02/08 14/11/07 15/08/07 24/05/07 27/02/07 30/11/06 30/08/06 -
Price 4.50 3.78 3.18 2.94 2.83 2.36 2.31 -
P/RPS 2.52 2.35 2.43 2.45 1.79 1.51 1.68 30.94%
P/EPS 10.20 9.76 13.05 11.19 14.15 13.66 15.00 -22.61%
EY 9.81 10.24 7.66 8.94 7.07 7.32 6.67 29.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 0.89 0.78 0.72 0.70 0.59 0.59 43.90%

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