[BLDPLNT] YoY 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- -14.72%
YoY- 122.1%
Quarter Report
Latest QR
Upcoming QR
BLDPLNT's Result
BLDPLNT's Financial Summary
View:
Show?
Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 336,208 226,255 72,269 30,072 28,608 30,317 35,493 45.43%
PBT 18,989 16,516 23,387 7,073 3,143 6,070 5,528 22.82%
Tax -7,299 -3,229 -6,021 -2,108 -1,081 -270 -540 54.30%
NP 11,690 13,287 17,366 4,965 2,062 5,800 4,988 15.24%
-
NP to SH 11,583 13,083 17,016 4,764 2,145 7,099 3,693 20.97%
-
Tax Rate 38.44% 19.55% 25.75% 29.80% 34.39% 4.45% 9.77% -
Total Cost 324,518 212,968 54,903 25,107 26,546 24,517 30,505 48.27%
-
Net Worth 479,296 444,600 405,426 348,792 333,666 203,328 301,659 8.01%
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 % - - 54.95% - - - - -
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 479,296 444,600 405,426 348,792 333,666 203,328 301,659 8.01%
NOSH 84,981 85,009 84,995 85,071 85,119 67,776 84,974 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 3.48% 5.87% 24.03% 16.51% 7.21% 19.13% 14.05% -
ROE 2.42% 2.94% 4.20% 1.37% 0.64% 3.49% 1.22% -
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 395.62 266.15 85.03 35.35 33.61 44.73 41.77 45.43%
EPS 13.63 15.39 20.02 5.60 2.52 8.35 5.87 15.06%
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 359.58 241.98 77.29 32.16 30.60 32.42 37.96 45.43%
EPS 12.39 13.99 18.20 5.10 2.29 7.59 3.95 20.97%
DPS 0.00 0.00 10.00 0.00 0.00 0.00 0.00 -
NAPS 5.1262 4.7551 4.3361 3.7304 3.5686 2.1746 3.2263 8.01%
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 1.01 1.24 5.17 10.30 6.78 4.65 5.31 -24.15%
P/EPS 29.27 21.44 21.98 65.00 90.48 19.86 51.08 -8.85%
EY 3.42 4.66 4.55 1.54 1.11 5.04 1.96 9.71%
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 1.06 1.32 4.61 9.00 6.87 4.54 4.93 -22.59%
P/EPS 30.89 22.74 19.58 56.79 91.67 19.38 47.40 -6.88%
EY 3.24 4.40 5.11 1.76 1.09 5.16 2.11 7.40%
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