[BLDPLNT] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[BLDPLNT] BLD PLANTATION BHD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -22.62%
YoY- -3.94%
Quarter Report
Latest QR
Upcoming QR
BLDPLNT's Result
BLDPLNT's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 822,468 821,641 752,877 598,891 518,172 324,319 229,303 133.77%
PBT 39,577 25,563 30,012 36,883 56,955 78,587 82,544 -38.65%
Tax -9,610 16,376 15,669 12,877 7,486 -18,530 -18,363 -34.98%
NP 29,967 41,939 45,681 49,760 64,441 60,057 64,181 -39.73%
-
NP to SH 30,103 41,762 45,279 49,212 63,601 59,479 63,480 -39.10%
-
Tax Rate 24.28% -64.06% -52.21% -34.91% -13.14% 23.58% 22.25% -
Total Cost 792,501 779,702 707,196 549,131 453,731 264,262 165,122 183.71%
-
Net Worth 424,763 450,698 444,600 437,972 425,036 416,540 405,426 3.14%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 424,763 450,698 444,600 437,972 425,036 416,540 405,426 3.14%
NOSH 84,952 85,037 85,009 85,043 85,007 85,008 84,995 -0.03%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 3.64% 5.10% 6.07% 8.31% 12.44% 18.52% 27.99% -
ROE 7.09% 9.27% 10.18% 11.24% 14.96% 14.28% 15.66% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 968.15 966.21 885.64 704.22 609.56 381.51 269.78 133.85%
EPS 35.44 49.11 53.26 57.87 74.82 69.97 74.69 -39.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.00 5.30 5.23 5.15 5.00 4.90 4.77 3.18%
Adjusted Per Share Value based on latest NOSH - 85,043
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 879.38 878.50 804.98 640.34 554.03 346.76 245.17 133.77%
EPS 32.19 44.65 48.41 52.62 68.00 63.60 67.87 -39.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.5416 4.8189 4.7537 4.6828 4.5445 4.4537 4.3348 3.14%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 3.75 3.48 3.30 2.58 2.38 3.56 4.40 -
P/RPS 0.39 0.36 0.37 0.37 0.39 0.93 1.63 -61.35%
P/EPS 10.58 7.09 6.20 4.46 3.18 5.09 5.89 47.61%
EY 9.45 14.11 16.14 22.43 31.44 19.65 16.97 -32.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.66 0.63 0.50 0.48 0.73 0.92 -12.70%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 26/11/09 27/08/09 28/05/09 27/02/09 27/11/08 29/08/08 -
Price 3.85 4.00 3.50 3.20 2.56 2.66 3.92 -
P/RPS 0.40 0.41 0.40 0.45 0.42 0.70 1.45 -57.52%
P/EPS 10.86 8.14 6.57 5.53 3.42 3.80 5.25 62.13%
EY 9.20 12.28 15.22 18.08 29.23 26.30 19.05 -38.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.75 0.67 0.62 0.51 0.54 0.82 -4.09%

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