[BLDPLNT] QoQ TTM Result on 30-Jun-2010 [#2]

Stock
[BLDPLNT] BLD PLANTATION BHD
Announcement Date
30-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -3.44%
YoY- -7.12%
Quarter Report
Latest QR
Upcoming QR
BLDPLNT's Result
BLDPLNT's Financial Summary
View:
Show?
TTM Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 1,494,955 1,315,079 1,149,230 1,034,867 924,914 822,468 821,641 49.09%
PBT 101,224 77,069 53,494 58,605 56,132 39,577 25,563 150.50%
Tax -25,647 -17,326 -11,597 -16,577 -12,507 -9,610 16,376 -
NP 75,577 59,743 41,897 42,028 43,625 29,967 41,939 48.13%
-
NP to SH 76,558 60,607 42,949 42,053 43,553 30,103 41,762 49.84%
-
Tax Rate 25.34% 22.48% 21.68% 28.29% 22.28% 24.28% -64.06% -
Total Cost 1,419,378 1,255,336 1,107,333 992,839 881,289 792,501 779,702 49.14%
-
Net Worth 542,331 507,405 485,224 479,296 474,222 424,763 450,698 13.14%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 542,331 507,405 485,224 479,296 474,222 424,763 450,698 13.14%
NOSH 85,004 84,992 84,977 84,981 84,986 84,952 85,037 -0.02%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 5.06% 4.54% 3.65% 4.06% 4.72% 3.64% 5.10% -
ROE 14.12% 11.94% 8.85% 8.77% 9.18% 7.09% 9.27% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 1,758.67 1,547.29 1,352.39 1,217.75 1,088.31 968.15 966.21 49.13%
EPS 90.06 71.31 50.54 49.48 51.25 35.44 49.11 49.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.38 5.97 5.71 5.64 5.58 5.00 5.30 13.17%
Adjusted Per Share Value based on latest NOSH - 84,981
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 1,598.41 1,406.09 1,228.76 1,106.48 988.92 879.38 878.50 49.09%
EPS 81.86 64.80 45.92 44.96 46.57 32.19 44.65 49.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.7986 5.4252 5.188 5.1246 5.0704 4.5416 4.8189 13.14%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 5.10 5.20 4.32 3.99 3.92 3.75 3.48 -
P/RPS 0.29 0.34 0.32 0.33 0.36 0.39 0.36 -13.43%
P/EPS 5.66 7.29 8.55 8.06 7.65 10.58 7.09 -13.95%
EY 17.66 13.71 11.70 12.40 13.07 9.45 14.11 16.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.87 0.76 0.71 0.70 0.75 0.66 13.69%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/05/11 28/02/11 30/11/10 30/08/10 27/05/10 25/02/10 26/11/09 -
Price 5.43 5.08 4.81 4.21 3.70 3.85 4.00 -
P/RPS 0.31 0.33 0.36 0.35 0.34 0.40 0.41 -17.01%
P/EPS 6.03 7.12 9.52 8.51 7.22 10.86 8.14 -18.14%
EY 16.59 14.04 10.51 11.75 13.85 9.20 12.28 22.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.85 0.84 0.75 0.66 0.77 0.75 8.71%

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