[BLDPLNT] QoQ TTM Result on 31-Dec-2007 [#4]

Stock
[BLDPLNT] BLD PLANTATION BHD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 22.25%
YoY- 120.54%
Quarter Report
Latest QR
Upcoming QR
BLDPLNT's Result
BLDPLNT's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 324,319 229,303 187,106 152,034 137,036 131,334 129,870 83.76%
PBT 78,587 82,544 66,230 47,072 44,764 31,084 27,154 102.69%
Tax -18,530 -18,363 -14,450 -9,259 -13,534 -10,116 -9,089 60.57%
NP 60,057 64,181 51,780 37,813 31,230 20,968 18,065 122.26%
-
NP to SH 59,479 63,480 51,228 37,501 30,676 20,808 18,189 119.83%
-
Tax Rate 23.58% 22.25% 21.82% 19.67% 30.23% 32.54% 33.47% -
Total Cost 264,262 165,122 135,326 114,221 105,806 110,366 111,805 77.16%
-
Net Worth 416,540 405,426 395,270 340,016 362,062 348,792 349,443 12.38%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - 8,507 8,507 8,507 8,507 - -
Div Payout % - - 16.61% 22.69% 27.73% 40.88% - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 416,540 405,426 395,270 340,016 362,062 348,792 349,443 12.38%
NOSH 85,008 84,995 85,004 85,004 84,991 85,071 85,022 -0.01%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 18.52% 27.99% 27.67% 24.87% 22.79% 15.97% 13.91% -
ROE 14.28% 15.66% 12.96% 11.03% 8.47% 5.97% 5.21% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 381.51 269.78 220.11 178.85 161.24 154.38 152.75 83.77%
EPS 69.97 74.69 60.27 44.12 36.09 24.46 21.39 119.88%
DPS 0.00 0.00 10.00 10.00 10.00 10.00 0.00 -
NAPS 4.90 4.77 4.65 4.00 4.26 4.10 4.11 12.39%
Adjusted Per Share Value based on latest NOSH - 85,004
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 346.76 245.17 200.05 162.56 146.52 140.42 138.86 83.75%
EPS 63.60 67.87 54.77 40.10 32.80 22.25 19.45 119.83%
DPS 0.00 0.00 9.10 9.10 9.10 9.10 0.00 -
NAPS 4.4537 4.3348 4.2262 3.6355 3.8712 3.7293 3.7363 12.38%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 3.56 4.40 3.90 4.34 3.38 3.64 2.83 -
P/RPS 0.93 1.63 1.77 2.43 2.10 2.36 1.85 -36.69%
P/EPS 5.09 5.89 6.47 9.84 9.36 14.88 13.23 -47.00%
EY 19.65 16.97 15.45 10.17 10.68 6.72 7.56 88.71%
DY 0.00 0.00 2.56 2.30 2.96 2.75 0.00 -
P/NAPS 0.73 0.92 0.84 1.09 0.79 0.89 0.69 3.81%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 27/11/08 29/08/08 29/05/08 28/02/08 14/11/07 15/08/07 24/05/07 -
Price 2.66 3.92 4.20 4.50 3.78 3.18 2.94 -
P/RPS 0.70 1.45 1.91 2.52 2.34 2.06 1.92 -48.87%
P/EPS 3.80 5.25 6.97 10.20 10.47 13.00 13.74 -57.45%
EY 26.30 19.05 14.35 9.80 9.55 7.69 7.28 134.89%
DY 0.00 0.00 2.38 2.22 2.65 3.14 0.00 -
P/NAPS 0.54 0.82 0.90 1.13 0.89 0.78 0.72 -17.40%

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