[BLDPLNT] QoQ TTM Result on 31-Mar-2008 [#1]

Stock
[BLDPLNT] BLD PLANTATION BHD
Announcement Date
29-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 36.6%
YoY- 181.64%
Quarter Report
Latest QR
Upcoming QR
BLDPLNT's Result
BLDPLNT's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 518,172 324,319 229,303 187,106 152,034 137,036 131,334 148.65%
PBT 56,955 78,587 82,544 66,230 47,072 44,764 31,084 49.46%
Tax 7,486 -18,530 -18,363 -14,450 -9,259 -13,534 -10,116 -
NP 64,441 60,057 64,181 51,780 37,813 31,230 20,968 110.66%
-
NP to SH 63,601 59,479 63,480 51,228 37,501 30,676 20,808 109.90%
-
Tax Rate -13.14% 23.58% 22.25% 21.82% 19.67% 30.23% 32.54% -
Total Cost 453,731 264,262 165,122 135,326 114,221 105,806 110,366 155.53%
-
Net Worth 425,036 416,540 405,426 395,270 340,016 362,062 348,792 14.01%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - 8,507 8,507 8,507 8,507 -
Div Payout % - - - 16.61% 22.69% 27.73% 40.88% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 425,036 416,540 405,426 395,270 340,016 362,062 348,792 14.01%
NOSH 85,007 85,008 84,995 85,004 85,004 84,991 85,071 -0.04%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 12.44% 18.52% 27.99% 27.67% 24.87% 22.79% 15.97% -
ROE 14.96% 14.28% 15.66% 12.96% 11.03% 8.47% 5.97% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 609.56 381.51 269.78 220.11 178.85 161.24 154.38 148.77%
EPS 74.82 69.97 74.69 60.27 44.12 36.09 24.46 110.00%
DPS 0.00 0.00 0.00 10.00 10.00 10.00 10.00 -
NAPS 5.00 4.90 4.77 4.65 4.00 4.26 4.10 14.07%
Adjusted Per Share Value based on latest NOSH - 85,004
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 554.03 346.76 245.17 200.05 162.56 146.52 140.42 148.65%
EPS 68.00 63.60 67.87 54.77 40.10 32.80 22.25 109.88%
DPS 0.00 0.00 0.00 9.10 9.10 9.10 9.10 -
NAPS 4.5445 4.4537 4.3348 4.2262 3.6355 3.8712 3.7293 14.01%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 2.38 3.56 4.40 3.90 4.34 3.38 3.64 -
P/RPS 0.39 0.93 1.63 1.77 2.43 2.10 2.36 -69.72%
P/EPS 3.18 5.09 5.89 6.47 9.84 9.36 14.88 -64.08%
EY 31.44 19.65 16.97 15.45 10.17 10.68 6.72 178.42%
DY 0.00 0.00 0.00 2.56 2.30 2.96 2.75 -
P/NAPS 0.48 0.73 0.92 0.84 1.09 0.79 0.89 -33.61%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 27/02/09 27/11/08 29/08/08 29/05/08 28/02/08 14/11/07 15/08/07 -
Price 2.56 2.66 3.92 4.20 4.50 3.78 3.18 -
P/RPS 0.42 0.70 1.45 1.91 2.52 2.34 2.06 -65.19%
P/EPS 3.42 3.80 5.25 6.97 10.20 10.47 13.00 -58.77%
EY 29.23 26.30 19.05 14.35 9.80 9.55 7.69 142.57%
DY 0.00 0.00 0.00 2.38 2.22 2.65 3.14 -
P/NAPS 0.51 0.54 0.82 0.90 1.13 0.89 0.78 -24.57%

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