[BLDPLNT] QoQ Cumulative Quarter Result on 30-Jun-2011 [#2]

Stock
[BLDPLNT] BLD PLANTATION BHD
Announcement Date
26-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 66.3%
YoY- 90.55%
Quarter Report
Latest QR
Upcoming QR
BLDPLNT's Result
BLDPLNT's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 494,001 1,896,657 1,408,318 903,470 423,608 1,315,079 905,154 -33.19%
PBT 20,073 125,760 103,681 76,985 47,463 77,069 48,730 -44.60%
Tax -5,298 -19,154 -27,132 -20,028 -13,146 -17,326 -11,886 -41.61%
NP 14,775 106,606 76,549 56,957 34,317 59,743 36,844 -45.58%
-
NP to SH 14,677 106,599 76,198 57,083 34,325 60,607 37,673 -46.62%
-
Tax Rate 26.39% 15.23% 26.17% 26.02% 27.70% 22.48% 24.39% -
Total Cost 479,226 1,790,051 1,331,769 846,513 389,291 1,255,336 868,310 -32.69%
-
Net Worth 615,295 600,958 572,930 553,320 542,331 507,441 485,362 17.11%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 615,295 600,958 572,930 553,320 542,331 507,441 485,362 17.11%
NOSH 84,985 85,001 85,004 84,995 85,004 84,998 85,002 -0.01%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 2.99% 5.62% 5.44% 6.30% 8.10% 4.54% 4.07% -
ROE 2.39% 17.74% 13.30% 10.32% 6.33% 11.94% 7.76% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 581.28 2,231.33 1,656.76 1,062.96 498.33 1,547.18 1,064.86 -33.18%
EPS 17.27 125.41 89.64 67.16 40.38 71.30 44.32 -46.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.24 7.07 6.74 6.51 6.38 5.97 5.71 17.13%
Adjusted Per Share Value based on latest NOSH - 85,013
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 528.34 2,028.51 1,506.22 966.28 453.06 1,406.50 968.08 -33.19%
EPS 15.70 114.01 81.50 61.05 36.71 64.82 40.29 -46.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.5807 6.4274 6.1276 5.9179 5.8003 5.4272 5.191 17.11%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 9.23 7.29 5.92 6.80 5.10 5.20 4.32 -
P/RPS 1.59 0.33 0.36 0.64 1.02 0.34 0.41 146.63%
P/EPS 53.45 5.81 6.60 10.13 12.63 7.29 9.75 210.58%
EY 1.87 17.20 15.14 9.88 7.92 13.71 10.26 -67.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 1.03 0.88 1.04 0.80 0.87 0.76 40.77%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 31/05/12 29/02/12 30/11/11 26/08/11 31/05/11 28/02/11 30/11/10 -
Price 8.00 9.50 6.90 6.76 5.43 5.08 4.81 -
P/RPS 1.38 0.43 0.42 0.64 1.09 0.33 0.45 110.93%
P/EPS 46.32 7.58 7.70 10.07 13.45 7.12 10.85 162.93%
EY 2.16 13.20 12.99 9.93 7.44 14.04 9.21 -61.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.34 1.02 1.04 0.85 0.85 0.84 19.67%

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