[BLDPLNT] QoQ Quarter Result on 31-Mar-2009 [#1]

Stock
[BLDPLNT] BLD PLANTATION BHD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -70.92%
YoY- -74.5%
Quarter Report
Latest QR
Upcoming QR
BLDPLNT's Result
BLDPLNT's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 244,076 210,851 226,255 141,286 243,249 142,087 72,269 124.60%
PBT 4,764 11,544 16,516 6,753 -9,250 15,993 23,387 -65.27%
Tax 289 -4,742 -3,229 -1,928 26,275 -5,449 -6,021 -
NP 5,053 6,802 13,287 4,825 17,025 10,544 17,366 -55.99%
-
NP to SH 5,276 6,820 13,083 4,924 16,935 10,337 17,016 -54.09%
-
Tax Rate -6.07% 41.08% 19.55% 28.55% - 34.07% 25.75% -
Total Cost 239,023 204,049 212,968 136,461 226,224 131,543 54,903 165.90%
-
Net Worth 424,763 450,698 444,600 437,972 425,036 416,540 405,426 3.14%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - 9,349 -
Div Payout % - - - - - - 54.95% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 424,763 450,698 444,600 437,972 425,036 416,540 405,426 3.14%
NOSH 84,952 85,037 85,009 85,043 85,007 85,008 84,995 -0.03%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 2.07% 3.23% 5.87% 3.42% 7.00% 7.42% 24.03% -
ROE 1.24% 1.51% 2.94% 1.12% 3.98% 2.48% 4.20% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 287.31 247.95 266.15 166.13 286.15 167.15 85.03 124.67%
EPS 6.21 8.02 15.39 5.79 19.92 12.16 20.02 -54.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 11.00 -
NAPS 5.00 5.30 5.23 5.15 5.00 4.90 4.77 3.18%
Adjusted Per Share Value based on latest NOSH - 85,043
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 261.04 225.51 241.98 151.11 260.16 151.96 77.29 124.60%
EPS 5.64 7.29 13.99 5.27 18.11 11.06 18.20 -54.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 10.00 -
NAPS 4.5429 4.8203 4.7551 4.6842 4.5458 4.455 4.3361 3.14%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 3.75 3.48 3.30 2.58 2.38 3.56 4.40 -
P/RPS 1.31 1.40 1.24 1.55 0.83 2.13 5.17 -59.85%
P/EPS 60.38 43.39 21.44 44.56 11.95 29.28 21.98 95.78%
EY 1.66 2.30 4.66 2.24 8.37 3.42 4.55 -48.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.50 -
P/NAPS 0.75 0.66 0.63 0.50 0.48 0.73 0.92 -12.70%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 26/11/09 27/08/09 28/05/09 27/02/09 27/11/08 29/08/08 -
Price 3.85 4.00 3.50 3.20 2.56 2.66 3.92 -
P/RPS 1.34 1.61 1.32 1.93 0.89 1.59 4.61 -56.02%
P/EPS 61.99 49.88 22.74 55.27 12.85 21.88 19.58 115.15%
EY 1.61 2.01 4.40 1.81 7.78 4.57 5.11 -53.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.81 -
P/NAPS 0.77 0.75 0.67 0.62 0.51 0.54 0.82 -4.09%

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