[BLDPLNT] YoY Cumulative Quarter Result on 30-Jun-2009 [#2]

Stock
[BLDPLNT] BLD PLANTATION BHD
Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 265.7%
YoY- -50.43%
Quarter Report
Latest QR
Upcoming QR
BLDPLNT's Result
BLDPLNT's Financial Summary
View:
Show?
Cumulative Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 886,823 903,470 579,940 368,134 132,836 55,567 58,461 57.27%
PBT 50,453 76,985 42,297 23,269 50,212 14,740 9,335 32.43%
Tax -13,240 -20,028 -12,124 -5,157 -13,340 -4,236 -2,925 28.58%
NP 37,213 56,957 30,173 18,112 36,872 10,504 6,410 34.02%
-
NP to SH 37,059 57,083 29,957 18,007 36,329 10,350 6,545 33.46%
-
Tax Rate 26.24% 26.02% 28.66% 22.16% 26.57% 28.74% 31.33% -
Total Cost 849,610 846,513 549,767 350,022 95,964 45,063 52,051 59.20%
-
Net Worth 625,583 553,320 479,447 444,648 405,449 348,398 333,200 11.05%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - 9,349 - - -
Div Payout % - - - - 25.74% - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 625,583 553,320 479,447 444,648 405,449 348,398 333,200 11.05%
NOSH 84,997 84,995 85,008 85,018 84,999 84,975 85,000 -0.00%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 4.20% 6.30% 5.20% 4.92% 27.76% 18.90% 10.96% -
ROE 5.92% 10.32% 6.25% 4.05% 8.96% 2.97% 1.96% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 1,043.35 1,062.96 682.21 433.00 156.28 65.39 68.78 57.27%
EPS 43.60 67.16 35.24 21.18 42.74 12.18 7.70 33.47%
DPS 0.00 0.00 0.00 0.00 11.00 0.00 0.00 -
NAPS 7.36 6.51 5.64 5.23 4.77 4.10 3.92 11.05%
Adjusted Per Share Value based on latest NOSH - 85,009
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 948.47 966.28 620.26 393.73 142.07 59.43 62.53 57.26%
EPS 39.64 61.05 32.04 19.26 38.85 11.07 7.00 33.47%
DPS 0.00 0.00 0.00 0.00 10.00 0.00 0.00 -
NAPS 6.6907 5.9179 5.1278 4.7556 4.3364 3.7262 3.5636 11.05%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 8.38 6.80 3.99 3.30 4.40 3.64 2.28 -
P/RPS 0.80 0.64 0.58 0.76 2.82 5.57 3.32 -21.09%
P/EPS 19.22 10.13 11.32 15.58 10.29 29.89 29.61 -6.94%
EY 5.20 9.88 8.83 6.42 9.71 3.35 3.38 7.43%
DY 0.00 0.00 0.00 0.00 2.50 0.00 0.00 -
P/NAPS 1.14 1.04 0.71 0.63 0.92 0.89 0.58 11.90%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 30/08/12 26/08/11 30/08/10 27/08/09 29/08/08 15/08/07 30/08/06 -
Price 8.20 6.76 4.21 3.50 3.92 3.18 2.31 -
P/RPS 0.79 0.64 0.62 0.81 2.51 4.86 3.36 -21.42%
P/EPS 18.81 10.07 11.95 16.53 9.17 26.11 30.00 -7.47%
EY 5.32 9.93 8.37 6.05 10.90 3.83 3.33 8.11%
DY 0.00 0.00 0.00 0.00 2.81 0.00 0.00 -
P/NAPS 1.11 1.04 0.75 0.67 0.82 0.78 0.59 11.09%

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