[BLDPLNT] QoQ Quarter Result on 31-Dec-2007 [#4]

Stock
[BLDPLNT] BLD PLANTATION BHD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -10.64%
YoY- 113.98%
Quarter Report
Latest QR
Upcoming QR
BLDPLNT's Result
BLDPLNT's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 142,087 72,269 60,567 49,396 47,071 30,072 25,495 213.35%
PBT 15,993 23,387 26,825 12,382 19,950 7,073 7,667 63.03%
Tax -5,449 -6,021 -7,319 259 -5,282 -2,108 -2,128 86.84%
NP 10,544 17,366 19,506 12,641 14,668 4,965 5,539 53.41%
-
NP to SH 10,337 17,016 19,313 12,813 14,338 4,764 5,586 50.55%
-
Tax Rate 34.07% 25.75% 27.28% -2.09% 26.48% 29.80% 27.76% -
Total Cost 131,543 54,903 41,061 36,755 32,403 25,107 19,956 250.35%
-
Net Worth 416,540 405,426 395,270 340,016 362,062 348,792 349,443 12.38%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - 9,349 - - - - - -
Div Payout % - 54.95% - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 416,540 405,426 395,270 340,016 362,062 348,792 349,443 12.38%
NOSH 85,008 84,995 85,004 85,004 84,991 85,071 85,022 -0.01%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 7.42% 24.03% 32.21% 25.59% 31.16% 16.51% 21.73% -
ROE 2.48% 4.20% 4.89% 3.77% 3.96% 1.37% 1.60% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 167.15 85.03 71.25 58.11 55.38 35.35 29.99 213.37%
EPS 12.16 20.02 22.72 15.07 16.87 5.60 6.57 50.57%
DPS 0.00 11.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.90 4.77 4.65 4.00 4.26 4.10 4.11 12.39%
Adjusted Per Share Value based on latest NOSH - 85,004
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 151.92 77.27 64.76 52.81 50.33 32.15 27.26 213.35%
EPS 11.05 18.19 20.65 13.70 15.33 5.09 5.97 50.58%
DPS 0.00 10.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.4537 4.3348 4.2262 3.6355 3.8712 3.7293 3.7363 12.38%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 3.56 4.40 3.90 4.34 3.38 3.64 2.83 -
P/RPS 2.13 5.17 5.47 7.47 6.10 10.30 9.44 -62.83%
P/EPS 29.28 21.98 17.17 28.79 20.04 65.00 43.07 -22.63%
EY 3.42 4.55 5.83 3.47 4.99 1.54 2.32 29.43%
DY 0.00 2.50 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.92 0.84 1.09 0.79 0.89 0.69 3.81%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 27/11/08 29/08/08 29/05/08 28/02/08 14/11/07 15/08/07 24/05/07 -
Price 2.66 3.92 4.20 4.50 3.78 3.18 2.94 -
P/RPS 1.59 4.61 5.89 7.74 6.83 9.00 9.80 -70.15%
P/EPS 21.88 19.58 18.49 29.85 22.41 56.79 44.75 -37.85%
EY 4.57 5.11 5.41 3.35 4.46 1.76 2.23 61.12%
DY 0.00 2.81 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.82 0.90 1.13 0.89 0.78 0.72 -17.40%

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