[BLDPLNT] YoY Annualized Quarter 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- 106.0%
YoY- 245.74%
Quarter Report
Latest QR
Upcoming QR
BLDPLNT's Result
BLDPLNT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 1,694,432 974,928 565,144 242,268 101,980 119,412 119,804 55.47%
PBT 189,852 93,232 27,012 107,300 30,668 24,772 25,760 39.48%
Tax -52,584 -19,300 -7,712 -29,276 -8,512 -7,376 -2,320 68.18%
NP 137,268 73,932 19,300 78,024 22,156 17,396 23,440 34.23%
-
NP to SH 137,300 73,496 19,696 77,252 22,344 17,604 23,440 34.24%
-
Tax Rate 27.70% 20.70% 28.55% 27.28% 27.76% 29.78% 9.01% -
Total Cost 1,557,164 900,996 545,844 164,244 79,824 102,016 96,364 58.96%
-
Net Worth 542,331 474,222 437,972 395,270 349,443 338,146 188,892 19.20%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 542,331 474,222 437,972 395,270 349,443 338,146 188,892 19.20%
NOSH 85,004 84,986 85,043 85,004 85,022 84,961 62,964 5.12%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 8.10% 7.58% 3.42% 32.21% 21.73% 14.57% 19.57% -
ROE 25.32% 15.50% 4.50% 19.54% 6.39% 5.21% 12.41% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 1,993.33 1,147.16 664.54 285.01 119.94 140.55 190.27 47.89%
EPS 161.52 86.48 23.16 90.88 26.28 20.72 27.56 34.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.38 5.58 5.15 4.65 4.11 3.98 3.00 13.39%
Adjusted Per Share Value based on latest NOSH - 85,004
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 1,811.69 1,042.40 604.25 259.03 109.04 127.68 128.09 55.47%
EPS 146.80 78.58 21.06 82.60 23.89 18.82 25.06 34.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.7986 5.0704 4.6828 4.2262 3.7363 3.6155 2.0196 19.20%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 5.10 3.92 2.58 3.90 2.83 2.20 2.05 -
P/RPS 0.26 0.34 0.39 1.37 2.36 1.57 1.08 -21.11%
P/EPS 3.16 4.53 11.14 4.29 10.77 10.62 5.51 -8.84%
EY 31.67 22.06 8.98 23.30 9.29 9.42 18.16 9.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.70 0.50 0.84 0.69 0.55 0.68 2.74%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/05/11 27/05/10 28/05/09 29/05/08 24/05/07 31/05/06 27/05/05 -
Price 5.43 3.70 3.20 4.20 2.94 2.22 2.10 -
P/RPS 0.27 0.32 0.48 1.47 2.45 1.58 1.10 -20.86%
P/EPS 3.36 4.28 13.82 4.62 11.19 10.71 5.64 -8.26%
EY 29.75 23.37 7.24 21.64 8.94 9.33 17.73 9.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.66 0.62 0.90 0.72 0.56 0.70 3.28%

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