[BLDPLNT] YoY Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[BLDPLNT] BLD PLANTATION BHD
Announcement Date
24-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 31.4%
YoY- 26.93%
Quarter Report
Latest QR
Upcoming QR
BLDPLNT's Result
BLDPLNT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 974,928 565,144 242,268 101,980 119,412 119,804 151,672 36.33%
PBT 93,232 27,012 107,300 30,668 24,772 25,760 38,084 16.08%
Tax -19,300 -7,712 -29,276 -8,512 -7,376 -2,320 -9,868 11.82%
NP 73,932 19,300 78,024 22,156 17,396 23,440 28,216 17.40%
-
NP to SH 73,496 19,696 77,252 22,344 17,604 23,440 28,216 17.29%
-
Tax Rate 20.70% 28.55% 27.28% 27.76% 29.78% 9.01% 25.91% -
Total Cost 900,996 545,844 164,244 79,824 102,016 96,364 123,456 39.25%
-
Net Worth 474,222 437,972 395,270 349,443 338,146 188,892 301,707 7.82%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 474,222 437,972 395,270 349,443 338,146 188,892 301,707 7.82%
NOSH 84,986 85,043 85,004 85,022 84,961 62,964 84,987 -0.00%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 7.58% 3.42% 32.21% 21.73% 14.57% 19.57% 18.60% -
ROE 15.50% 4.50% 19.54% 6.39% 5.21% 12.41% 9.35% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 1,147.16 664.54 285.01 119.94 140.55 190.27 178.46 36.33%
EPS 86.48 23.16 90.88 26.28 20.72 27.56 33.20 17.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.58 5.15 4.65 4.11 3.98 3.00 3.55 7.82%
Adjusted Per Share Value based on latest NOSH - 85,022
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 1,042.70 604.43 259.11 109.07 127.71 128.13 162.22 36.33%
EPS 78.61 21.07 82.62 23.90 18.83 25.07 30.18 17.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.0719 4.6842 4.2275 3.7374 3.6165 2.0202 3.2268 7.82%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 3.92 2.58 3.90 2.83 2.20 2.05 2.35 -
P/RPS 0.34 0.39 1.37 2.36 1.57 1.08 1.32 -20.22%
P/EPS 4.53 11.14 4.29 10.77 10.62 5.51 7.08 -7.16%
EY 22.06 8.98 23.30 9.29 9.42 18.16 14.13 7.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.50 0.84 0.69 0.55 0.68 0.66 0.98%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 27/05/10 28/05/09 29/05/08 24/05/07 31/05/06 27/05/05 28/05/04 -
Price 3.70 3.20 4.20 2.94 2.22 2.10 2.25 -
P/RPS 0.32 0.48 1.47 2.45 1.58 1.10 1.26 -20.41%
P/EPS 4.28 13.82 4.62 11.19 10.71 5.64 6.78 -7.37%
EY 23.37 7.24 21.64 8.94 9.33 17.73 14.76 7.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.62 0.90 0.72 0.56 0.70 0.63 0.77%

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