[BLDPLNT] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[BLDPLNT] BLD PLANTATION BHD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -92.26%
YoY- -74.5%
Quarter Report
Latest QR
Upcoming QR
BLDPLNT's Result
BLDPLNT's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 823,062 578,986 368,134 141,286 518,172 274,923 132,836 236.22%
PBT 39,576 34,812 23,269 6,753 56,955 66,205 50,212 -14.63%
Tax -9,610 -9,899 -5,157 -1,928 7,486 -18,789 -13,340 -19.59%
NP 29,966 24,913 18,112 4,825 64,441 47,416 36,872 -12.87%
-
NP to SH 30,102 24,826 18,007 4,924 63,601 46,666 36,329 -11.75%
-
Tax Rate 24.28% 28.44% 22.16% 28.55% -13.14% 28.38% 26.57% -
Total Cost 793,096 554,073 350,022 136,461 453,731 227,507 95,964 307.19%
-
Net Worth 439,386 450,454 444,648 437,972 433,514 416,508 405,449 5.48%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - 9,349 -
Div Payout % - - - - - - 25.74% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 439,386 450,454 444,648 437,972 433,514 416,508 405,449 5.48%
NOSH 84,987 84,991 85,018 85,043 85,002 85,001 84,999 -0.00%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 3.64% 4.30% 4.92% 3.42% 12.44% 17.25% 27.76% -
ROE 6.85% 5.51% 4.05% 1.12% 14.67% 11.20% 8.96% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 968.45 681.23 433.00 166.13 609.59 323.43 156.28 236.25%
EPS 35.41 29.21 21.18 5.79 74.82 54.90 42.74 -11.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 11.00 -
NAPS 5.17 5.30 5.23 5.15 5.10 4.90 4.77 5.49%
Adjusted Per Share Value based on latest NOSH - 85,043
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 880.02 619.05 393.61 151.06 554.03 293.95 142.03 236.22%
EPS 32.19 26.54 19.25 5.26 68.00 49.90 38.84 -11.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 10.00 -
NAPS 4.6979 4.8163 4.7542 4.6828 4.6351 4.4533 4.3351 5.48%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 3.75 3.48 3.30 2.58 2.38 3.56 4.40 -
P/RPS 0.39 0.51 0.76 1.55 0.39 1.10 2.82 -73.16%
P/EPS 10.59 11.91 15.58 44.56 3.18 6.48 10.29 1.92%
EY 9.45 8.39 6.42 2.24 31.44 15.42 9.71 -1.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.50 -
P/NAPS 0.73 0.66 0.63 0.50 0.47 0.73 0.92 -14.25%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 26/11/09 27/08/09 28/05/09 27/02/09 27/11/08 29/08/08 -
Price 3.85 4.00 3.50 3.20 2.56 2.66 3.92 -
P/RPS 0.40 0.59 0.81 1.93 0.42 0.82 2.51 -70.50%
P/EPS 10.87 13.69 16.53 55.27 3.42 4.85 9.17 11.97%
EY 9.20 7.30 6.05 1.81 29.23 20.64 10.90 -10.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.81 -
P/NAPS 0.74 0.75 0.67 0.62 0.50 0.54 0.82 -6.59%

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