[BLDPLNT] QoQ Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[BLDPLNT] BLD PLANTATION BHD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -69.03%
YoY- -74.5%
Quarter Report
Latest QR
Upcoming QR
BLDPLNT's Result
BLDPLNT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 823,062 771,981 736,268 565,144 518,172 366,564 265,672 112.07%
PBT 39,576 46,416 46,538 27,012 56,955 88,273 100,424 -46.15%
Tax -9,610 -13,198 -10,314 -7,712 7,486 -25,052 -26,680 -49.28%
NP 29,966 33,217 36,224 19,300 64,441 63,221 73,744 -45.04%
-
NP to SH 30,102 33,101 36,014 19,696 63,601 62,221 72,658 -44.33%
-
Tax Rate 24.28% 28.43% 22.16% 28.55% -13.14% 28.38% 26.57% -
Total Cost 793,096 738,764 700,044 545,844 453,731 303,342 191,928 156.84%
-
Net Worth 439,386 450,454 444,648 437,972 433,514 416,508 405,449 5.48%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - 18,699 -
Div Payout % - - - - - - 25.74% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 439,386 450,454 444,648 437,972 433,514 416,508 405,449 5.48%
NOSH 84,987 84,991 85,018 85,043 85,002 85,001 84,999 -0.00%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 3.64% 4.30% 4.92% 3.42% 12.44% 17.25% 27.76% -
ROE 6.85% 7.35% 8.10% 4.50% 14.67% 14.94% 17.92% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 968.45 908.30 866.01 664.54 609.59 431.24 312.56 112.09%
EPS 35.41 38.95 42.36 23.16 74.82 73.20 85.48 -44.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 22.00 -
NAPS 5.17 5.30 5.23 5.15 5.10 4.90 4.77 5.49%
Adjusted Per Share Value based on latest NOSH - 85,043
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 880.02 825.40 787.22 604.25 554.03 391.93 284.06 112.07%
EPS 32.19 35.39 38.51 21.06 68.00 66.53 77.69 -44.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 19.99 -
NAPS 4.6979 4.8163 4.7542 4.6828 4.6351 4.4533 4.3351 5.48%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 3.75 3.48 3.30 2.58 2.38 3.56 4.40 -
P/RPS 0.39 0.38 0.38 0.39 0.39 0.83 1.41 -57.44%
P/EPS 10.59 8.94 7.79 11.14 3.18 4.86 5.15 61.49%
EY 9.45 11.19 12.84 8.98 31.44 20.56 19.43 -38.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
P/NAPS 0.73 0.66 0.63 0.50 0.47 0.73 0.92 -14.25%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 26/11/09 27/08/09 28/05/09 27/02/09 27/11/08 29/08/08 -
Price 3.85 4.00 3.50 3.20 2.56 2.66 3.92 -
P/RPS 0.40 0.44 0.40 0.48 0.42 0.62 1.25 -53.11%
P/EPS 10.87 10.27 8.26 13.82 3.42 3.63 4.59 77.39%
EY 9.20 9.74 12.10 7.24 29.23 27.52 21.81 -43.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.61 -
P/NAPS 0.74 0.75 0.67 0.62 0.50 0.54 0.82 -6.59%

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