[BLDPLNT] QoQ Quarter Result on 30-Jun-2009 [#2]

Stock
[BLDPLNT] BLD PLANTATION BHD
Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 165.7%
YoY- -23.11%
Quarter Report
Latest QR
Upcoming QR
BLDPLNT's Result
BLDPLNT's Financial Summary
View:
Show?
Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 243,732 244,076 210,851 226,255 141,286 243,249 142,087 43.34%
PBT 23,308 4,764 11,544 16,516 6,753 -9,250 15,993 28.57%
Tax -4,825 289 -4,742 -3,229 -1,928 26,275 -5,449 -7.79%
NP 18,483 5,053 6,802 13,287 4,825 17,025 10,544 45.43%
-
NP to SH 18,374 5,276 6,820 13,083 4,924 16,935 10,337 46.78%
-
Tax Rate 20.70% -6.07% 41.08% 19.55% 28.55% - 34.07% -
Total Cost 225,249 239,023 204,049 212,968 136,461 226,224 131,543 43.17%
-
Net Worth 474,222 424,763 450,698 444,600 437,972 425,036 416,540 9.03%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 474,222 424,763 450,698 444,600 437,972 425,036 416,540 9.03%
NOSH 84,986 84,952 85,037 85,009 85,043 85,007 85,008 -0.01%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 7.58% 2.07% 3.23% 5.87% 3.42% 7.00% 7.42% -
ROE 3.87% 1.24% 1.51% 2.94% 1.12% 3.98% 2.48% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 286.79 287.31 247.95 266.15 166.13 286.15 167.15 43.36%
EPS 21.62 6.21 8.02 15.39 5.79 19.92 12.16 46.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.58 5.00 5.30 5.23 5.15 5.00 4.90 9.05%
Adjusted Per Share Value based on latest NOSH - 85,009
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 260.68 261.04 225.51 241.98 151.11 260.16 151.96 43.34%
EPS 19.65 5.64 7.29 13.99 5.27 18.11 11.06 46.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.0719 4.5429 4.8203 4.7551 4.6842 4.5458 4.455 9.03%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 3.92 3.75 3.48 3.30 2.58 2.38 3.56 -
P/RPS 1.37 1.31 1.40 1.24 1.55 0.83 2.13 -25.50%
P/EPS 18.13 60.38 43.39 21.44 44.56 11.95 29.28 -27.37%
EY 5.52 1.66 2.30 4.66 2.24 8.37 3.42 37.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.75 0.66 0.63 0.50 0.48 0.73 -2.76%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 27/05/10 25/02/10 26/11/09 27/08/09 28/05/09 27/02/09 27/11/08 -
Price 3.70 3.85 4.00 3.50 3.20 2.56 2.66 -
P/RPS 1.29 1.34 1.61 1.32 1.93 0.89 1.59 -13.02%
P/EPS 17.11 61.99 49.88 22.74 55.27 12.85 21.88 -15.13%
EY 5.84 1.61 2.01 4.40 1.81 7.78 4.57 17.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.77 0.75 0.67 0.62 0.51 0.54 14.32%

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