[BLDPLNT] QoQ TTM 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- -7.99%
YoY- -28.67%
Quarter Report
Latest QR
Upcoming QR
BLDPLNT's Result
BLDPLNT's Financial Summary
View:
Show?
TTM Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 924,914 822,468 821,641 752,877 598,891 518,172 324,319 101.23%
PBT 56,132 39,577 25,563 30,012 36,883 56,955 78,587 -20.11%
Tax -12,507 -9,610 16,376 15,669 12,877 7,486 -18,530 -23.07%
NP 43,625 29,967 41,939 45,681 49,760 64,441 60,057 -19.20%
-
NP to SH 43,553 30,103 41,762 45,279 49,212 63,601 59,479 -18.77%
-
Tax Rate 22.28% 24.28% -64.06% -52.21% -34.91% -13.14% 23.58% -
Total Cost 881,289 792,501 779,702 707,196 549,131 453,731 264,262 123.37%
-
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 4.72% 3.64% 5.10% 6.07% 8.31% 12.44% 18.52% -
ROE 9.18% 7.09% 9.27% 10.18% 11.24% 14.96% 14.28% -
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 1,088.31 968.15 966.21 885.64 704.22 609.56 381.51 101.26%
EPS 51.25 35.44 49.11 53.26 57.87 74.82 69.97 -18.75%
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 988.92 879.38 878.50 804.98 640.34 554.03 346.76 101.23%
EPS 46.57 32.19 44.65 48.41 52.62 68.00 63.60 -18.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.0704 4.5416 4.8189 4.7537 4.6828 4.5445 4.4537 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 0.36 0.39 0.36 0.37 0.37 0.39 0.93 -46.91%
P/EPS 7.65 10.58 7.09 6.20 4.46 3.18 5.09 31.24%
EY 13.07 9.45 14.11 16.14 22.43 31.44 19.65 -23.82%
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 0.34 0.40 0.41 0.40 0.45 0.42 0.70 -38.23%
P/EPS 7.22 10.86 8.14 6.57 5.53 3.42 3.80 53.46%
EY 13.85 9.20 12.28 15.22 18.08 29.23 26.30 -34.81%
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