[BLDPLNT] QoQ Cumulative Quarter Result on 31-Dec-2008 [#4]

Stock
[BLDPLNT] BLD PLANTATION BHD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 36.29%
YoY- 69.6%
Quarter Report
Latest QR
Upcoming QR
BLDPLNT's Result
BLDPLNT's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 578,986 368,134 141,286 518,172 274,923 132,836 60,567 349.80%
PBT 34,812 23,269 6,753 56,955 66,205 50,212 26,825 18.95%
Tax -9,899 -5,157 -1,928 7,486 -18,789 -13,340 -7,319 22.27%
NP 24,913 18,112 4,825 64,441 47,416 36,872 19,506 17.69%
-
NP to SH 24,826 18,007 4,924 63,601 46,666 36,329 19,313 18.20%
-
Tax Rate 28.44% 22.16% 28.55% -13.14% 28.38% 26.57% 27.28% -
Total Cost 554,073 350,022 136,461 453,731 227,507 95,964 41,061 465.89%
-
Net Worth 450,454 444,648 437,972 433,514 416,508 405,449 395,270 9.09%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - 9,349 - -
Div Payout % - - - - - 25.74% - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 450,454 444,648 437,972 433,514 416,508 405,449 395,270 9.09%
NOSH 84,991 85,018 85,043 85,002 85,001 84,999 85,004 -0.01%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 4.30% 4.92% 3.42% 12.44% 17.25% 27.76% 32.21% -
ROE 5.51% 4.05% 1.12% 14.67% 11.20% 8.96% 4.89% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 681.23 433.00 166.13 609.59 323.43 156.28 71.25 349.85%
EPS 29.21 21.18 5.79 74.82 54.90 42.74 22.72 18.21%
DPS 0.00 0.00 0.00 0.00 0.00 11.00 0.00 -
NAPS 5.30 5.23 5.15 5.10 4.90 4.77 4.65 9.10%
Adjusted Per Share Value based on latest NOSH - 85,007
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 619.24 393.73 151.11 554.19 294.04 142.07 64.78 349.79%
EPS 26.55 19.26 5.27 68.02 49.91 38.85 20.66 18.18%
DPS 0.00 0.00 0.00 0.00 0.00 10.00 0.00 -
NAPS 4.8177 4.7556 4.6842 4.6365 4.4546 4.3364 4.2275 9.09%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 3.48 3.30 2.58 2.38 3.56 4.40 3.90 -
P/RPS 0.51 0.76 1.55 0.39 1.10 2.82 5.47 -79.40%
P/EPS 11.91 15.58 44.56 3.18 6.48 10.29 17.17 -21.62%
EY 8.39 6.42 2.24 31.44 15.42 9.71 5.83 27.43%
DY 0.00 0.00 0.00 0.00 0.00 2.50 0.00 -
P/NAPS 0.66 0.63 0.50 0.47 0.73 0.92 0.84 -14.83%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 26/11/09 27/08/09 28/05/09 27/02/09 27/11/08 29/08/08 29/05/08 -
Price 4.00 3.50 3.20 2.56 2.66 3.92 4.20 -
P/RPS 0.59 0.81 1.93 0.42 0.82 2.51 5.89 -78.40%
P/EPS 13.69 16.53 55.27 3.42 4.85 9.17 18.49 -18.14%
EY 7.30 6.05 1.81 29.23 20.64 10.90 5.41 22.08%
DY 0.00 0.00 0.00 0.00 0.00 2.81 0.00 -
P/NAPS 0.75 0.67 0.62 0.50 0.54 0.82 0.90 -11.43%

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