[BLDPLNT] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[BLDPLNT] BLD PLANTATION BHD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -8.09%
YoY- -46.8%
Quarter Report
Latest QR
Upcoming QR
BLDPLNT's Result
BLDPLNT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 1,872,492 1,877,757 1,206,872 771,981 366,564 136,850 133,106 55.30%
PBT 92,524 138,241 64,973 46,416 88,273 46,253 20,806 28.20%
Tax -23,314 -36,176 -15,848 -13,198 -25,052 -12,690 -6,385 24.06%
NP 69,209 102,065 49,125 33,217 63,221 33,562 14,421 29.84%
-
NP to SH 68,256 101,597 50,230 33,101 62,221 32,917 14,686 29.15%
-
Tax Rate 25.20% 26.17% 24.39% 28.43% 28.38% 27.44% 30.69% -
Total Cost 1,803,282 1,775,692 1,157,746 738,764 303,342 103,288 118,685 57.31%
-
Net Worth 635,862 572,930 485,362 450,454 416,508 362,158 338,269 11.08%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 635,862 572,930 485,362 450,454 416,508 362,158 338,269 11.08%
NOSH 85,008 85,004 85,002 84,991 85,001 85,013 84,992 0.00%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 3.70% 5.44% 4.07% 4.30% 17.25% 24.53% 10.83% -
ROE 10.73% 17.73% 10.35% 7.35% 14.94% 9.09% 4.34% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 2,202.72 2,209.01 1,419.81 908.30 431.24 160.97 156.61 55.30%
EPS 80.29 119.52 59.09 38.95 73.20 38.72 17.28 29.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.48 6.74 5.71 5.30 4.90 4.26 3.98 11.07%
Adjusted Per Share Value based on latest NOSH - 85,037
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 2,002.07 2,007.70 1,290.39 825.40 391.93 146.32 142.32 55.30%
EPS 72.98 108.63 53.71 35.39 66.53 35.20 15.70 29.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.7987 6.1258 5.1895 4.8163 4.4533 3.8722 3.6168 11.08%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 8.09 5.92 4.32 3.48 3.56 3.38 2.22 -
P/RPS 0.37 0.27 0.30 0.38 0.83 2.10 1.42 -20.06%
P/EPS 10.08 4.95 7.31 8.94 4.86 8.73 12.85 -3.96%
EY 9.93 20.19 13.68 11.19 20.56 11.46 7.78 4.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 0.88 0.76 0.66 0.73 0.79 0.56 11.55%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 30/11/12 30/11/11 30/11/10 26/11/09 27/11/08 14/11/07 30/11/06 -
Price 8.40 6.90 4.81 4.00 2.66 3.78 2.36 -
P/RPS 0.38 0.31 0.34 0.44 0.62 2.35 1.51 -20.52%
P/EPS 10.46 5.77 8.14 10.27 3.63 9.76 13.66 -4.34%
EY 9.56 17.32 12.29 9.74 27.52 10.24 7.32 4.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 1.02 0.84 0.75 0.54 0.89 0.59 11.26%

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