[BLDPLNT] QoQ Quarter Result on 31-Mar-2008 [#1]

Stock
[BLDPLNT] BLD PLANTATION BHD
Announcement Date
29-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 50.73%
YoY- 245.74%
Quarter Report
Latest QR
Upcoming QR
BLDPLNT's Result
BLDPLNT's Financial Summary
View:
Show?
Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 243,249 142,087 72,269 60,567 49,396 47,071 30,072 300.41%
PBT -9,250 15,993 23,387 26,825 12,382 19,950 7,073 -
Tax 26,275 -5,449 -6,021 -7,319 259 -5,282 -2,108 -
NP 17,025 10,544 17,366 19,506 12,641 14,668 4,965 126.54%
-
NP to SH 16,935 10,337 17,016 19,313 12,813 14,338 4,764 132.02%
-
Tax Rate - 34.07% 25.75% 27.28% -2.09% 26.48% 29.80% -
Total Cost 226,224 131,543 54,903 41,061 36,755 32,403 25,107 330.13%
-
Net Worth 425,036 416,540 405,426 395,270 340,016 362,062 348,792 14.01%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - 9,349 - - - - -
Div Payout % - - 54.95% - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 425,036 416,540 405,426 395,270 340,016 362,062 348,792 14.01%
NOSH 85,007 85,008 84,995 85,004 85,004 84,991 85,071 -0.04%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 7.00% 7.42% 24.03% 32.21% 25.59% 31.16% 16.51% -
ROE 3.98% 2.48% 4.20% 4.89% 3.77% 3.96% 1.37% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 286.15 167.15 85.03 71.25 58.11 55.38 35.35 300.60%
EPS 19.92 12.16 20.02 22.72 15.07 16.87 5.60 132.12%
DPS 0.00 0.00 11.00 0.00 0.00 0.00 0.00 -
NAPS 5.00 4.90 4.77 4.65 4.00 4.26 4.10 14.07%
Adjusted Per Share Value based on latest NOSH - 85,004
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 260.08 151.92 77.27 64.76 52.81 50.33 32.15 300.43%
EPS 18.11 11.05 18.19 20.65 13.70 15.33 5.09 132.16%
DPS 0.00 0.00 10.00 0.00 0.00 0.00 0.00 -
NAPS 4.5445 4.4537 4.3348 4.2262 3.6355 3.8712 3.7293 14.01%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 2.38 3.56 4.40 3.90 4.34 3.38 3.64 -
P/RPS 0.83 2.13 5.17 5.47 7.47 6.10 10.30 -81.20%
P/EPS 11.95 29.28 21.98 17.17 28.79 20.04 65.00 -67.50%
EY 8.37 3.42 4.55 5.83 3.47 4.99 1.54 207.54%
DY 0.00 0.00 2.50 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.73 0.92 0.84 1.09 0.79 0.89 -33.61%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 27/02/09 27/11/08 29/08/08 29/05/08 28/02/08 14/11/07 15/08/07 -
Price 2.56 2.66 3.92 4.20 4.50 3.78 3.18 -
P/RPS 0.89 1.59 4.61 5.89 7.74 6.83 9.00 -78.46%
P/EPS 12.85 21.88 19.58 18.49 29.85 22.41 56.79 -62.69%
EY 7.78 4.57 5.11 5.41 3.35 4.46 1.76 168.13%
DY 0.00 0.00 2.81 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.54 0.82 0.90 1.13 0.89 0.78 -24.57%

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