[BLDPLNT] YoY Cumulative Quarter Result on 30-Jun-2008 [#2]

Stock
[BLDPLNT] BLD PLANTATION BHD
Announcement Date
29-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 88.11%
YoY- 251.0%
Quarter Report
Latest QR
Upcoming QR
BLDPLNT's Result
BLDPLNT's Financial Summary
View:
Show?
Cumulative Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 903,470 579,940 368,134 132,836 55,567 58,461 60,268 56.99%
PBT 76,985 42,297 23,269 50,212 14,740 9,335 12,511 35.35%
Tax -20,028 -12,124 -5,157 -13,340 -4,236 -2,925 -2,149 45.04%
NP 56,957 30,173 18,112 36,872 10,504 6,410 10,362 32.82%
-
NP to SH 57,083 29,957 18,007 36,329 10,350 6,545 12,959 28.01%
-
Tax Rate 26.02% 28.66% 22.16% 26.57% 28.74% 31.33% 17.18% -
Total Cost 846,513 549,767 350,022 95,964 45,063 52,051 49,906 60.25%
-
Net Worth 553,320 479,447 444,648 405,449 348,398 333,200 196,973 18.77%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div - - - 9,349 - - - -
Div Payout % - - - 25.74% - - - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 553,320 479,447 444,648 405,449 348,398 333,200 196,973 18.77%
NOSH 84,995 85,008 85,018 84,999 84,975 85,000 65,657 4.39%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 6.30% 5.20% 4.92% 27.76% 18.90% 10.96% 17.19% -
ROE 10.32% 6.25% 4.05% 8.96% 2.97% 1.96% 6.58% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 1,062.96 682.21 433.00 156.28 65.39 68.78 91.79 50.38%
EPS 67.16 35.24 21.18 42.74 12.18 7.70 15.25 28.01%
DPS 0.00 0.00 0.00 11.00 0.00 0.00 0.00 -
NAPS 6.51 5.64 5.23 4.77 4.10 3.92 3.00 13.77%
Adjusted Per Share Value based on latest NOSH - 84,995
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 965.99 620.07 393.61 142.03 59.41 62.51 64.44 56.99%
EPS 61.03 32.03 19.25 38.84 11.07 7.00 13.86 28.01%
DPS 0.00 0.00 0.00 10.00 0.00 0.00 0.00 -
NAPS 5.9161 5.1263 4.7542 4.3351 3.7251 3.5626 2.106 18.77%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 6.80 3.99 3.30 4.40 3.64 2.28 2.08 -
P/RPS 0.64 0.58 0.76 2.82 5.57 3.32 2.27 -19.01%
P/EPS 10.13 11.32 15.58 10.29 29.89 29.61 10.54 -0.65%
EY 9.88 8.83 6.42 9.71 3.35 3.38 9.49 0.67%
DY 0.00 0.00 0.00 2.50 0.00 0.00 0.00 -
P/NAPS 1.04 0.71 0.63 0.92 0.89 0.58 0.69 7.07%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 26/08/11 30/08/10 27/08/09 29/08/08 15/08/07 30/08/06 29/08/05 -
Price 6.76 4.21 3.50 3.92 3.18 2.31 2.03 -
P/RPS 0.64 0.62 0.81 2.51 4.86 3.36 2.21 -18.65%
P/EPS 10.07 11.95 16.53 9.17 26.11 30.00 10.29 -0.35%
EY 9.93 8.37 6.05 10.90 3.83 3.33 9.72 0.35%
DY 0.00 0.00 0.00 2.81 0.00 0.00 0.00 -
P/NAPS 1.04 0.75 0.67 0.82 0.78 0.59 0.68 7.33%

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