[BLDPLNT] QoQ Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock
[BLDPLNT] BLD PLANTATION BHD
Announcement Date
24-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -67.15%
YoY- 26.93%
Quarter Report
Latest QR
Upcoming QR
BLDPLNT's Result
BLDPLNT's Financial Summary
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 152,034 102,638 55,567 25,495 134,228 99,830 58,461 88.78%
PBT 47,072 34,690 14,740 7,667 25,680 15,605 9,335 193.19%
Tax -9,259 -9,518 -4,236 -2,128 -8,805 -4,789 -2,925 115.13%
NP 37,813 25,172 10,504 5,539 16,875 10,816 6,410 225.42%
-
NP to SH 37,501 24,688 10,350 5,586 17,004 11,015 6,545 219.18%
-
Tax Rate 19.67% 27.44% 28.74% 27.76% 34.29% 30.69% 31.33% -
Total Cost 114,221 77,466 45,063 19,956 117,353 89,014 52,051 68.62%
-
Net Worth 375,656 362,158 348,398 349,443 344,310 338,269 333,200 8.30%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 375,656 362,158 348,398 349,443 344,310 338,269 333,200 8.30%
NOSH 84,990 85,013 84,975 85,022 85,014 84,992 85,000 -0.00%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 24.87% 24.53% 18.90% 21.73% 12.57% 10.83% 10.96% -
ROE 9.98% 6.82% 2.97% 1.60% 4.94% 3.26% 1.96% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 178.88 120.73 65.39 29.99 157.89 117.46 68.78 88.78%
EPS 44.12 29.04 12.18 6.57 20.00 12.96 7.70 219.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.42 4.26 4.10 4.11 4.05 3.98 3.92 8.30%
Adjusted Per Share Value based on latest NOSH - 85,022
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 162.60 109.77 59.43 27.27 143.56 106.77 62.53 88.76%
EPS 40.11 26.40 11.07 5.97 18.19 11.78 7.00 219.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.0177 3.8734 3.7262 3.7374 3.6825 3.6179 3.5636 8.30%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 4.34 3.38 3.64 2.83 2.60 2.22 2.28 -
P/RPS 2.43 2.80 5.57 9.44 1.65 1.89 3.32 -18.73%
P/EPS 9.84 11.64 29.89 43.07 13.00 17.13 29.61 -51.92%
EY 10.17 8.59 3.35 2.32 7.69 5.84 3.38 108.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.79 0.89 0.69 0.64 0.56 0.58 41.72%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 28/02/08 14/11/07 15/08/07 24/05/07 27/02/07 30/11/06 30/08/06 -
Price 4.50 3.78 3.18 2.94 2.83 2.36 2.31 -
P/RPS 2.52 3.13 4.86 9.80 1.79 2.01 3.36 -17.40%
P/EPS 10.20 13.02 26.11 44.75 14.15 18.21 30.00 -51.19%
EY 9.81 7.68 3.83 2.23 7.07 5.49 3.33 105.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 0.89 0.78 0.72 0.70 0.59 0.59 43.90%

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