[BLDPLNT] YoY 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- 165.7%
YoY- -23.11%
Quarter Report
Latest QR
Upcoming QR
BLDPLNT's Result
BLDPLNT's Financial Summary
View:
Show?
Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 392,822 479,861 336,208 226,255 72,269 30,072 28,608 54.68%
PBT 30,380 29,523 18,989 16,516 23,387 7,073 3,143 45.90%
Tax -7,942 -6,883 -7,299 -3,229 -6,021 -2,108 -1,081 39.38%
NP 22,438 22,640 11,690 13,287 17,366 4,965 2,062 48.80%
-
NP to SH 22,382 22,758 11,583 13,083 17,016 4,764 2,145 47.77%
-
Tax Rate 26.14% 23.31% 38.44% 19.55% 25.75% 29.80% 34.39% -
Total Cost 370,384 457,221 324,518 212,968 54,903 25,107 26,546 55.09%
-
Net Worth 625,641 553,435 479,296 444,600 405,426 348,792 333,666 11.03%
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 % - - - - 54.95% - - -
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 625,641 553,435 479,296 444,600 405,426 348,792 333,666 11.03%
NOSH 85,005 85,013 84,981 85,009 84,995 85,071 85,119 -0.02%
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 5.71% 4.72% 3.48% 5.87% 24.03% 16.51% 7.21% -
ROE 3.58% 4.11% 2.42% 2.94% 4.20% 1.37% 0.64% -
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 462.11 564.46 395.62 266.15 85.03 35.35 33.61 54.71%
EPS 26.33 26.77 13.63 15.39 20.02 5.60 2.52 47.80%
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 420.13 513.22 359.58 241.98 77.29 32.16 30.60 54.68%
EPS 23.94 24.34 12.39 13.99 18.20 5.10 2.29 47.81%
DPS 0.00 0.00 0.00 0.00 10.00 0.00 0.00 -
NAPS 6.6914 5.9191 5.1262 4.7551 4.3361 3.7304 3.5686 11.03%
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 1.81 1.20 1.01 1.24 5.17 10.30 6.78 -19.74%
P/EPS 31.83 25.40 29.27 21.44 21.98 65.00 90.48 -15.96%
EY 3.14 3.94 3.42 4.66 4.55 1.54 1.11 18.90%
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 1.77 1.20 1.06 1.32 4.61 9.00 6.87 -20.21%
P/EPS 31.14 25.25 30.89 22.74 19.58 56.79 91.67 -16.45%
EY 3.21 3.96 3.24 4.40 5.11 1.76 1.09 19.70%
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