[BLDPLNT] QoQ Cumulative Quarter Result on 30-Sep-2008 [#3]

Stock
[BLDPLNT] BLD PLANTATION BHD
Announcement Date
27-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 28.45%
YoY- 89.02%
Quarter Report
Latest QR
Upcoming QR
BLDPLNT's Result
BLDPLNT's Financial Summary
View:
Show?
Cumulative Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 368,134 141,286 518,172 274,923 132,836 60,567 152,034 80.41%
PBT 23,269 6,753 56,955 66,205 50,212 26,825 47,072 -37.50%
Tax -5,157 -1,928 7,486 -18,789 -13,340 -7,319 -9,259 -32.32%
NP 18,112 4,825 64,441 47,416 36,872 19,506 37,813 -38.80%
-
NP to SH 18,007 4,924 63,601 46,666 36,329 19,313 37,501 -38.70%
-
Tax Rate 22.16% 28.55% -13.14% 28.38% 26.57% 27.28% 19.67% -
Total Cost 350,022 136,461 453,731 227,507 95,964 41,061 114,221 111.11%
-
Net Worth 444,648 437,972 433,514 416,508 405,449 395,270 375,656 11.90%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - 9,349 - - -
Div Payout % - - - - 25.74% - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 444,648 437,972 433,514 416,508 405,449 395,270 375,656 11.90%
NOSH 85,018 85,043 85,002 85,001 84,999 85,004 84,990 0.02%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 4.92% 3.42% 12.44% 17.25% 27.76% 32.21% 24.87% -
ROE 4.05% 1.12% 14.67% 11.20% 8.96% 4.89% 9.98% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 433.00 166.13 609.59 323.43 156.28 71.25 178.88 80.37%
EPS 21.18 5.79 74.82 54.90 42.74 22.72 44.12 -38.71%
DPS 0.00 0.00 0.00 0.00 11.00 0.00 0.00 -
NAPS 5.23 5.15 5.10 4.90 4.77 4.65 4.42 11.88%
Adjusted Per Share Value based on latest NOSH - 85,008
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 393.73 151.11 554.19 294.04 142.07 64.78 162.60 80.42%
EPS 19.26 5.27 68.02 49.91 38.85 20.66 40.11 -38.70%
DPS 0.00 0.00 0.00 0.00 10.00 0.00 0.00 -
NAPS 4.7556 4.6842 4.6365 4.4546 4.3364 4.2275 4.0177 11.90%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 3.30 2.58 2.38 3.56 4.40 3.90 4.34 -
P/RPS 0.76 1.55 0.39 1.10 2.82 5.47 2.43 -53.95%
P/EPS 15.58 44.56 3.18 6.48 10.29 17.17 9.84 35.88%
EY 6.42 2.24 31.44 15.42 9.71 5.83 10.17 -26.43%
DY 0.00 0.00 0.00 0.00 2.50 0.00 0.00 -
P/NAPS 0.63 0.50 0.47 0.73 0.92 0.84 0.98 -25.53%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 27/08/09 28/05/09 27/02/09 27/11/08 29/08/08 29/05/08 28/02/08 -
Price 3.50 3.20 2.56 2.66 3.92 4.20 4.50 -
P/RPS 0.81 1.93 0.42 0.82 2.51 5.89 2.52 -53.10%
P/EPS 16.53 55.27 3.42 4.85 9.17 18.49 10.20 38.00%
EY 6.05 1.81 29.23 20.64 10.90 5.41 9.81 -27.56%
DY 0.00 0.00 0.00 0.00 2.81 0.00 0.00 -
P/NAPS 0.67 0.62 0.50 0.54 0.82 0.90 1.02 -24.45%

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