[BLDPLNT] QoQ TTM Result on 30-Sep-2007 [#3]

Stock
[BLDPLNT] BLD PLANTATION BHD
Announcement Date
14-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 47.42%
YoY- 119.02%
Quarter Report
Latest QR
Upcoming QR
BLDPLNT's Result
BLDPLNT's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 229,303 187,106 152,034 137,036 131,334 129,870 134,228 42.95%
PBT 82,544 66,230 47,072 44,764 31,084 27,154 25,680 117.95%
Tax -18,363 -14,450 -9,259 -13,534 -10,116 -9,089 -8,805 63.30%
NP 64,181 51,780 37,813 31,230 20,968 18,065 16,875 143.85%
-
NP to SH 63,480 51,228 37,501 30,676 20,808 18,189 17,004 140.84%
-
Tax Rate 22.25% 21.82% 19.67% 30.23% 32.54% 33.47% 34.29% -
Total Cost 165,122 135,326 114,221 105,806 110,366 111,805 117,353 25.59%
-
Net Worth 405,426 395,270 340,016 362,062 348,792 349,443 344,420 11.49%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - 8,507 8,507 8,507 8,507 - - -
Div Payout % - 16.61% 22.69% 27.73% 40.88% - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 405,426 395,270 340,016 362,062 348,792 349,443 344,420 11.49%
NOSH 84,995 85,004 85,004 84,991 85,071 85,022 85,042 -0.03%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 27.99% 27.67% 24.87% 22.79% 15.97% 13.91% 12.57% -
ROE 15.66% 12.96% 11.03% 8.47% 5.97% 5.21% 4.94% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 269.78 220.11 178.85 161.24 154.38 152.75 157.84 43.00%
EPS 74.69 60.27 44.12 36.09 24.46 21.39 19.99 140.98%
DPS 0.00 10.00 10.00 10.00 10.00 0.00 0.00 -
NAPS 4.77 4.65 4.00 4.26 4.10 4.11 4.05 11.53%
Adjusted Per Share Value based on latest NOSH - 84,991
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 245.24 200.11 162.60 146.56 140.46 138.90 143.56 42.94%
EPS 67.89 54.79 40.11 32.81 22.25 19.45 18.19 140.80%
DPS 0.00 9.10 9.10 9.10 9.10 0.00 0.00 -
NAPS 4.3361 4.2275 3.6365 3.8723 3.7304 3.7374 3.6836 11.49%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 4.40 3.90 4.34 3.38 3.64 2.83 2.60 -
P/RPS 1.63 1.77 2.43 2.10 2.36 1.85 1.65 -0.81%
P/EPS 5.89 6.47 9.84 9.36 14.88 13.23 13.00 -41.03%
EY 16.97 15.45 10.17 10.68 6.72 7.56 7.69 69.58%
DY 0.00 2.56 2.30 2.96 2.75 0.00 0.00 -
P/NAPS 0.92 0.84 1.09 0.79 0.89 0.69 0.64 27.39%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 29/08/08 29/05/08 28/02/08 14/11/07 15/08/07 24/05/07 27/02/07 -
Price 3.92 4.20 4.50 3.78 3.18 2.94 2.83 -
P/RPS 1.45 1.91 2.52 2.34 2.06 1.92 1.79 -13.11%
P/EPS 5.25 6.97 10.20 10.47 13.00 13.74 14.15 -48.39%
EY 19.05 14.35 9.80 9.55 7.69 7.28 7.07 93.75%
DY 0.00 2.38 2.22 2.65 3.14 0.00 0.00 -
P/NAPS 0.82 0.90 1.13 0.89 0.78 0.72 0.70 11.13%

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