[BLDPLNT] QoQ Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[BLDPLNT] BLD PLANTATION BHD
Announcement Date
14-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 138.53%
YoY- 124.13%
Quarter Report
Latest QR
Upcoming QR
BLDPLNT's Result
BLDPLNT's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 132,836 60,567 152,034 102,638 55,567 25,495 134,228 -0.69%
PBT 50,212 26,825 47,072 34,690 14,740 7,667 25,680 56.42%
Tax -13,340 -7,319 -9,259 -9,518 -4,236 -2,128 -8,805 31.94%
NP 36,872 19,506 37,813 25,172 10,504 5,539 16,875 68.46%
-
NP to SH 36,329 19,313 37,501 24,688 10,350 5,586 17,004 65.95%
-
Tax Rate 26.57% 27.28% 19.67% 27.44% 28.74% 27.76% 34.29% -
Total Cost 95,964 41,061 114,221 77,466 45,063 19,956 117,353 -12.56%
-
Net Worth 405,449 395,270 375,656 362,158 348,398 349,443 344,310 11.52%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 9,349 - - - - - - -
Div Payout % 25.74% - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 405,449 395,270 375,656 362,158 348,398 349,443 344,310 11.52%
NOSH 84,999 85,004 84,990 85,013 84,975 85,022 85,014 -0.01%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 27.76% 32.21% 24.87% 24.53% 18.90% 21.73% 12.57% -
ROE 8.96% 4.89% 9.98% 6.82% 2.97% 1.60% 4.94% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 156.28 71.25 178.88 120.73 65.39 29.99 157.89 -0.68%
EPS 42.74 22.72 44.12 29.04 12.18 6.57 20.00 65.98%
DPS 11.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.77 4.65 4.42 4.26 4.10 4.11 4.05 11.53%
Adjusted Per Share Value based on latest NOSH - 84,991
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 142.07 64.78 162.60 109.77 59.43 27.27 143.56 -0.69%
EPS 38.85 20.66 40.11 26.40 11.07 5.97 18.19 65.92%
DPS 10.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.3364 4.2275 4.0177 3.8734 3.7262 3.7374 3.6825 11.52%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 4.40 3.90 4.34 3.38 3.64 2.83 2.60 -
P/RPS 2.82 5.47 2.43 2.80 5.57 9.44 1.65 42.99%
P/EPS 10.29 17.17 9.84 11.64 29.89 43.07 13.00 -14.44%
EY 9.71 5.83 10.17 8.59 3.35 2.32 7.69 16.83%
DY 2.50 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.84 0.98 0.79 0.89 0.69 0.64 27.39%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 29/08/08 29/05/08 28/02/08 14/11/07 15/08/07 24/05/07 27/02/07 -
Price 3.92 4.20 4.50 3.78 3.18 2.94 2.83 -
P/RPS 2.51 5.89 2.52 3.13 4.86 9.80 1.79 25.30%
P/EPS 9.17 18.49 10.20 13.02 26.11 44.75 14.15 -25.13%
EY 10.90 5.41 9.81 7.68 3.83 2.23 7.07 33.49%
DY 2.81 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.90 1.02 0.89 0.78 0.72 0.70 11.13%

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