[BLDPLNT] QoQ Quarter Result on 31-Mar-2007 [#1]

Stock
[BLDPLNT] BLD PLANTATION BHD
Announcement Date
24-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -6.71%
YoY- 26.93%
Quarter Report
Latest QR
Upcoming QR
BLDPLNT's Result
BLDPLNT's Financial Summary
View:
Show?
Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 49,396 47,071 30,072 25,495 34,398 41,369 28,608 43.78%
PBT 12,382 19,950 7,073 7,667 10,074 6,270 3,143 148.81%
Tax 259 -5,282 -2,108 -2,128 -4,016 -1,864 -1,081 -
NP 12,641 14,668 4,965 5,539 6,058 4,406 2,062 233.85%
-
NP to SH 12,813 14,338 4,764 5,586 5,988 4,470 2,145 228.14%
-
Tax Rate -2.09% 26.48% 29.80% 27.76% 39.86% 29.73% 34.39% -
Total Cost 36,755 32,403 25,107 19,956 28,340 36,963 26,546 24.15%
-
Net Worth 340,016 362,062 348,792 349,443 344,420 338,224 333,666 1.26%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 340,016 362,062 348,792 349,443 344,420 338,224 333,666 1.26%
NOSH 85,004 84,991 85,071 85,022 85,042 84,980 85,119 -0.08%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 25.59% 31.16% 16.51% 21.73% 17.61% 10.65% 7.21% -
ROE 3.77% 3.96% 1.37% 1.60% 1.74% 1.32% 0.64% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 58.11 55.38 35.35 29.99 40.45 48.68 33.61 43.90%
EPS 15.07 16.87 5.60 6.57 7.04 5.26 2.52 228.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.00 4.26 4.10 4.11 4.05 3.98 3.92 1.35%
Adjusted Per Share Value based on latest NOSH - 85,022
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 52.83 50.34 32.16 27.27 36.79 44.24 30.60 43.77%
EPS 13.70 15.33 5.10 5.97 6.40 4.78 2.29 228.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.6365 3.8723 3.7304 3.7374 3.6836 3.6174 3.5686 1.26%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 4.34 3.38 3.64 2.83 2.60 2.22 2.28 -
P/RPS 7.47 6.10 10.30 9.44 6.43 4.56 6.78 6.65%
P/EPS 28.79 20.04 65.00 43.07 36.93 42.21 90.48 -53.29%
EY 3.47 4.99 1.54 2.32 2.71 2.37 1.11 113.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 0.79 0.89 0.69 0.64 0.56 0.58 52.11%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 28/02/08 14/11/07 15/08/07 24/05/07 27/02/07 30/11/06 30/08/06 -
Price 4.50 3.78 3.18 2.94 2.83 2.36 2.31 -
P/RPS 7.74 6.83 9.00 9.80 7.00 4.85 6.87 8.25%
P/EPS 29.85 22.41 56.79 44.75 40.19 44.87 91.67 -52.57%
EY 3.35 4.46 1.76 2.23 2.49 2.23 1.09 110.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 0.89 0.78 0.72 0.70 0.59 0.59 54.04%

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