[BLDPLNT] QoQ Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[BLDPLNT] BLD PLANTATION BHD
Announcement Date
31-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -44.93%
YoY- -57.24%
Quarter Report
Latest QR
Upcoming QR
BLDPLNT's Result
BLDPLNT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 1,913,764 1,872,492 1,773,646 1,976,004 1,896,657 1,877,757 1,806,940 3.88%
PBT 118,230 92,524 100,906 80,292 125,760 138,241 153,970 -16.07%
Tax -29,172 -23,314 -26,480 -21,192 -19,154 -36,176 -40,056 -18.97%
NP 89,058 69,209 74,426 59,100 106,606 102,065 113,914 -15.07%
-
NP to SH 88,511 68,256 74,118 58,708 106,599 101,597 114,166 -15.54%
-
Tax Rate 24.67% 25.20% 26.24% 26.39% 15.23% 26.17% 26.02% -
Total Cost 1,824,706 1,803,282 1,699,220 1,916,904 1,790,051 1,775,692 1,693,026 5.09%
-
Net Worth 673,196 635,862 625,583 615,295 600,958 572,930 553,320 13.89%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 673,196 635,862 625,583 615,295 600,958 572,930 553,320 13.89%
NOSH 84,999 85,008 84,997 84,985 85,001 85,004 84,995 0.00%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 4.65% 3.70% 4.20% 2.99% 5.62% 5.44% 6.30% -
ROE 13.15% 10.73% 11.85% 9.54% 17.74% 17.73% 20.63% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 2,251.50 2,202.72 2,086.70 2,325.11 2,231.33 2,209.01 2,125.92 3.88%
EPS 104.13 80.29 87.20 69.08 125.41 119.52 134.32 -15.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.92 7.48 7.36 7.24 7.07 6.74 6.51 13.89%
Adjusted Per Share Value based on latest NOSH - 84,985
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 2,046.81 2,002.67 1,896.95 2,113.37 2,028.51 2,008.30 1,932.56 3.88%
EPS 94.66 73.00 79.27 62.79 114.01 108.66 122.10 -15.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.20 6.8007 6.6907 6.5807 6.4274 6.1276 5.9179 13.89%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 8.29 8.09 8.38 9.23 7.29 5.92 6.80 -
P/RPS 0.37 0.37 0.40 0.40 0.33 0.27 0.32 10.11%
P/EPS 7.96 10.08 9.61 13.36 5.81 4.95 5.06 35.07%
EY 12.56 9.93 10.41 7.48 17.20 20.19 19.75 -25.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.08 1.14 1.27 1.03 0.88 1.04 0.63%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 26/08/11 -
Price 8.32 8.40 8.20 8.00 9.50 6.90 6.76 -
P/RPS 0.37 0.38 0.39 0.34 0.43 0.31 0.32 10.11%
P/EPS 7.99 10.46 9.40 11.58 7.58 5.77 5.03 35.94%
EY 12.52 9.56 10.63 8.64 13.20 17.32 19.87 -26.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.12 1.11 1.10 1.34 1.02 1.04 0.63%

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