[BLDPLNT] YoY Cumulative Quarter Result on 30-Jun-2007 [#2]

Stock
[BLDPLNT] BLD PLANTATION BHD
Announcement Date
15-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 85.28%
YoY- 58.14%
Quarter Report
Latest QR
Upcoming QR
BLDPLNT's Result
BLDPLNT's Financial Summary
View:
Show?
Cumulative Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 579,940 368,134 132,836 55,567 58,461 60,268 73,411 41.10%
PBT 42,297 23,269 50,212 14,740 9,335 12,511 13,954 20.29%
Tax -12,124 -5,157 -13,340 -4,236 -2,925 -2,149 -1,912 36.02%
NP 30,173 18,112 36,872 10,504 6,410 10,362 12,042 16.53%
-
NP to SH 29,957 18,007 36,329 10,350 6,545 12,959 9,652 20.76%
-
Tax Rate 28.66% 22.16% 26.57% 28.74% 31.33% 17.18% 13.70% -
Total Cost 549,767 350,022 95,964 45,063 52,051 49,906 61,369 44.08%
-
Net Worth 479,447 444,648 405,449 348,398 333,200 196,973 301,687 8.02%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - 9,349 - - - - -
Div Payout % - - 25.74% - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 479,447 444,648 405,449 348,398 333,200 196,973 301,687 8.02%
NOSH 85,008 85,018 84,999 84,975 85,000 65,657 84,982 0.00%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 5.20% 4.92% 27.76% 18.90% 10.96% 17.19% 16.40% -
ROE 6.25% 4.05% 8.96% 2.97% 1.96% 6.58% 3.20% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 682.21 433.00 156.28 65.39 68.78 91.79 86.38 41.09%
EPS 35.24 21.18 42.74 12.18 7.70 15.25 14.17 16.38%
DPS 0.00 0.00 11.00 0.00 0.00 0.00 0.00 -
NAPS 5.64 5.23 4.77 4.10 3.92 3.00 3.55 8.01%
Adjusted Per Share Value based on latest NOSH - 85,071
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 620.26 393.73 142.07 59.43 62.53 64.46 78.51 41.10%
EPS 32.04 19.26 38.85 11.07 7.00 13.86 10.32 20.77%
DPS 0.00 0.00 10.00 0.00 0.00 0.00 0.00 -
NAPS 5.1278 4.7556 4.3364 3.7262 3.5636 2.1067 3.2266 8.02%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 3.99 3.30 4.40 3.64 2.28 2.08 2.22 -
P/RPS 0.58 0.76 2.82 5.57 3.32 2.27 2.57 -21.96%
P/EPS 11.32 15.58 10.29 29.89 29.61 10.54 19.55 -8.70%
EY 8.83 6.42 9.71 3.35 3.38 9.49 5.12 9.50%
DY 0.00 0.00 2.50 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.63 0.92 0.89 0.58 0.69 0.63 2.01%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/08/10 27/08/09 29/08/08 15/08/07 30/08/06 29/08/05 27/08/04 -
Price 4.21 3.50 3.92 3.18 2.31 2.03 2.06 -
P/RPS 0.62 0.81 2.51 4.86 3.36 2.21 2.38 -20.07%
P/EPS 11.95 16.53 9.17 26.11 30.00 10.29 18.14 -6.71%
EY 8.37 6.05 10.90 3.83 3.33 9.72 5.51 7.21%
DY 0.00 0.00 2.81 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.67 0.82 0.78 0.59 0.68 0.58 4.37%

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