[BLDPLNT] QoQ Quarter Result on 30-Jun-2007 [#2]

Stock
[BLDPLNT] BLD PLANTATION BHD
Announcement Date
15-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -14.72%
YoY- 122.1%
Quarter Report
Latest QR
Upcoming QR
BLDPLNT's Result
BLDPLNT's Financial Summary
View:
Show?
Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 60,567 49,396 47,071 30,072 25,495 34,398 41,369 28.90%
PBT 26,825 12,382 19,950 7,073 7,667 10,074 6,270 163.30%
Tax -7,319 259 -5,282 -2,108 -2,128 -4,016 -1,864 148.68%
NP 19,506 12,641 14,668 4,965 5,539 6,058 4,406 169.37%
-
NP to SH 19,313 12,813 14,338 4,764 5,586 5,988 4,470 165.03%
-
Tax Rate 27.28% -2.09% 26.48% 29.80% 27.76% 39.86% 29.73% -
Total Cost 41,061 36,755 32,403 25,107 19,956 28,340 36,963 7.25%
-
Net Worth 395,270 340,016 362,062 348,792 349,443 344,420 338,224 10.93%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 395,270 340,016 362,062 348,792 349,443 344,420 338,224 10.93%
NOSH 85,004 85,004 84,991 85,071 85,022 85,042 84,980 0.01%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 32.21% 25.59% 31.16% 16.51% 21.73% 17.61% 10.65% -
ROE 4.89% 3.77% 3.96% 1.37% 1.60% 1.74% 1.32% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 71.25 58.11 55.38 35.35 29.99 40.45 48.68 28.88%
EPS 22.72 15.07 16.87 5.60 6.57 7.04 5.26 164.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.65 4.00 4.26 4.10 4.11 4.05 3.98 10.91%
Adjusted Per Share Value based on latest NOSH - 85,071
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 64.78 52.83 50.34 32.16 27.27 36.79 44.24 28.91%
EPS 20.66 13.70 15.33 5.10 5.97 6.40 4.78 165.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.2275 3.6365 3.8723 3.7304 3.7374 3.6836 3.6174 10.93%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 3.90 4.34 3.38 3.64 2.83 2.60 2.22 -
P/RPS 5.47 7.47 6.10 10.30 9.44 6.43 4.56 12.88%
P/EPS 17.17 28.79 20.04 65.00 43.07 36.93 42.21 -45.07%
EY 5.83 3.47 4.99 1.54 2.32 2.71 2.37 82.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 1.09 0.79 0.89 0.69 0.64 0.56 31.00%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 29/05/08 28/02/08 14/11/07 15/08/07 24/05/07 27/02/07 30/11/06 -
Price 4.20 4.50 3.78 3.18 2.94 2.83 2.36 -
P/RPS 5.89 7.74 6.83 9.00 9.80 7.00 4.85 13.81%
P/EPS 18.49 29.85 22.41 56.79 44.75 40.19 44.87 -44.59%
EY 5.41 3.35 4.46 1.76 2.23 2.49 2.23 80.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 1.13 0.89 0.78 0.72 0.70 0.59 32.47%

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