[BLDPLNT] QoQ Cumulative Quarter Result on 31-Mar-2008 [#1]

Stock
[BLDPLNT] BLD PLANTATION BHD
Announcement Date
29-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -48.5%
YoY- 245.74%
Quarter Report
Latest QR
Upcoming QR
BLDPLNT's Result
BLDPLNT's Financial Summary
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 518,172 274,923 132,836 60,567 152,034 102,638 55,567 340.04%
PBT 56,955 66,205 50,212 26,825 47,072 34,690 14,740 145.23%
Tax 7,486 -18,789 -13,340 -7,319 -9,259 -9,518 -4,236 -
NP 64,441 47,416 36,872 19,506 37,813 25,172 10,504 233.28%
-
NP to SH 63,601 46,666 36,329 19,313 37,501 24,688 10,350 233.65%
-
Tax Rate -13.14% 28.38% 26.57% 27.28% 19.67% 27.44% 28.74% -
Total Cost 453,731 227,507 95,964 41,061 114,221 77,466 45,063 363.03%
-
Net Worth 433,514 416,508 405,449 395,270 375,656 362,158 348,398 15.61%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - 9,349 - - - - -
Div Payout % - - 25.74% - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 433,514 416,508 405,449 395,270 375,656 362,158 348,398 15.61%
NOSH 85,002 85,001 84,999 85,004 84,990 85,013 84,975 0.02%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 12.44% 17.25% 27.76% 32.21% 24.87% 24.53% 18.90% -
ROE 14.67% 11.20% 8.96% 4.89% 9.98% 6.82% 2.97% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 609.59 323.43 156.28 71.25 178.88 120.73 65.39 339.95%
EPS 74.82 54.90 42.74 22.72 44.12 29.04 12.18 233.57%
DPS 0.00 0.00 11.00 0.00 0.00 0.00 0.00 -
NAPS 5.10 4.90 4.77 4.65 4.42 4.26 4.10 15.58%
Adjusted Per Share Value based on latest NOSH - 85,004
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 554.03 293.95 142.03 64.76 162.56 109.74 59.41 340.05%
EPS 68.00 49.90 38.84 20.65 40.10 26.40 11.07 233.56%
DPS 0.00 0.00 10.00 0.00 0.00 0.00 0.00 -
NAPS 4.6351 4.4533 4.3351 4.2262 4.0165 3.8722 3.7251 15.60%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 2.38 3.56 4.40 3.90 4.34 3.38 3.64 -
P/RPS 0.39 1.10 2.82 5.47 2.43 2.80 5.57 -82.87%
P/EPS 3.18 6.48 10.29 17.17 9.84 11.64 29.89 -77.39%
EY 31.44 15.42 9.71 5.83 10.17 8.59 3.35 341.92%
DY 0.00 0.00 2.50 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.73 0.92 0.84 0.98 0.79 0.89 -34.53%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 27/02/09 27/11/08 29/08/08 29/05/08 28/02/08 14/11/07 15/08/07 -
Price 2.56 2.66 3.92 4.20 4.50 3.78 3.18 -
P/RPS 0.42 0.82 2.51 5.89 2.52 3.13 4.86 -80.30%
P/EPS 3.42 4.85 9.17 18.49 10.20 13.02 26.11 -74.04%
EY 29.23 20.64 10.90 5.41 9.81 7.68 3.83 285.25%
DY 0.00 0.00 2.81 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.54 0.82 0.90 1.02 0.89 0.78 -25.55%

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