[BLDPLNT] YoY Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[BLDPLNT] BLD PLANTATION BHD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -92.26%
YoY- -74.5%
Quarter Report
Latest QR
Upcoming QR
BLDPLNT's Result
BLDPLNT's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 494,001 423,608 243,732 141,286 60,567 25,495 29,853 59.56%
PBT 20,073 47,463 23,308 6,753 26,825 7,667 6,193 21.63%
Tax -5,298 -13,146 -4,825 -1,928 -7,319 -2,128 -1,844 19.21%
NP 14,775 34,317 18,483 4,825 19,506 5,539 4,349 22.58%
-
NP to SH 14,677 34,325 18,374 4,924 19,313 5,586 4,401 22.20%
-
Tax Rate 26.39% 27.70% 20.70% 28.55% 27.28% 27.76% 29.78% -
Total Cost 479,226 389,291 225,249 136,461 41,061 19,956 25,504 62.97%
-
Net Worth 615,295 542,331 474,222 437,972 395,270 349,443 338,146 10.48%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 615,295 542,331 474,222 437,972 395,270 349,443 338,146 10.48%
NOSH 84,985 85,004 84,986 85,043 85,004 85,022 84,961 0.00%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 2.99% 8.10% 7.58% 3.42% 32.21% 21.73% 14.57% -
ROE 2.39% 6.33% 3.87% 1.12% 4.89% 1.60% 1.30% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 581.28 498.33 286.79 166.13 71.25 29.99 35.14 59.55%
EPS 17.27 40.38 21.62 5.79 22.72 6.57 5.18 22.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.24 6.38 5.58 5.15 4.65 4.11 3.98 10.47%
Adjusted Per Share Value based on latest NOSH - 85,043
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 528.34 453.06 260.68 151.11 64.78 27.27 31.93 59.56%
EPS 15.70 36.71 19.65 5.27 20.66 5.97 4.71 22.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.5807 5.8003 5.0719 4.6842 4.2275 3.7374 3.6165 10.48%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 9.23 5.10 3.92 2.58 3.90 2.83 2.20 -
P/RPS 1.59 1.02 1.37 1.55 5.47 9.44 6.26 -20.40%
P/EPS 53.45 12.63 18.13 44.56 17.17 43.07 42.47 3.90%
EY 1.87 7.92 5.52 2.24 5.83 2.32 2.35 -3.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 0.80 0.70 0.50 0.84 0.69 0.55 14.95%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 31/05/12 31/05/11 27/05/10 28/05/09 29/05/08 24/05/07 31/05/06 -
Price 8.00 5.43 3.70 3.20 4.20 2.94 2.22 -
P/RPS 1.38 1.09 1.29 1.93 5.89 9.80 6.32 -22.38%
P/EPS 46.32 13.45 17.11 55.27 18.49 44.75 42.86 1.30%
EY 2.16 7.44 5.84 1.81 5.41 2.23 2.33 -1.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 0.85 0.66 0.62 0.90 0.72 0.56 11.89%

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