[BLDPLNT] YoY Quarter Result on 30-Sep-2010 [#3]

Stock
[BLDPLNT] BLD PLANTATION BHD
Announcement Date
30-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -33.39%
YoY- 13.14%
Quarter Report
Latest QR
Upcoming QR
BLDPLNT's Result
BLDPLNT's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 481,636 517,546 504,848 325,214 210,851 142,087 47,071 47.29%
PBT 25,712 18,940 26,696 6,433 11,544 15,993 19,950 4.31%
Tax -7,201 -4,246 -7,104 238 -4,742 -5,449 -5,282 5.29%
NP 18,511 14,694 19,592 6,671 6,802 10,544 14,668 3.95%
-
NP to SH 18,402 14,133 19,115 7,716 6,820 10,337 14,338 4.24%
-
Tax Rate 28.01% 22.42% 26.61% -3.70% 41.08% 34.07% 26.48% -
Total Cost 463,125 502,852 485,256 318,543 204,049 131,543 32,403 55.71%
-
Net Worth 807,840 636,069 572,855 485,224 450,698 416,540 362,062 14.29%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 807,840 636,069 572,855 485,224 450,698 416,540 362,062 14.29%
NOSH 93,500 85,036 84,993 84,977 85,037 85,008 84,991 1.60%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 3.84% 2.84% 3.88% 2.05% 3.23% 7.42% 31.16% -
ROE 2.28% 2.22% 3.34% 1.59% 1.51% 2.48% 3.96% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 515.12 608.62 593.99 382.70 247.95 167.15 55.38 44.97%
EPS 19.68 16.62 22.49 9.08 8.02 12.16 16.87 2.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 8.64 7.48 6.74 5.71 5.30 4.90 4.26 12.49%
Adjusted Per Share Value based on latest NOSH - 84,977
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 515.12 553.53 539.94 347.82 225.51 151.96 50.34 47.29%
EPS 19.68 15.12 20.44 8.25 7.29 11.06 15.33 4.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 8.64 6.8029 6.1268 5.1896 4.8203 4.455 3.8723 14.29%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 8.50 8.09 5.92 4.32 3.48 3.56 3.38 -
P/RPS 1.65 1.33 1.00 1.13 1.40 2.13 6.10 -19.56%
P/EPS 43.19 48.68 26.32 47.58 43.39 29.28 20.04 13.63%
EY 2.32 2.05 3.80 2.10 2.30 3.42 4.99 -11.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 1.08 0.88 0.76 0.66 0.73 0.79 3.65%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 29/11/13 30/11/12 30/11/11 30/11/10 26/11/09 27/11/08 14/11/07 -
Price 9.00 8.40 6.90 4.81 4.00 2.66 3.78 -
P/RPS 1.75 1.38 1.16 1.26 1.61 1.59 6.83 -20.28%
P/EPS 45.73 50.54 30.68 52.97 49.88 21.88 22.41 12.61%
EY 2.19 1.98 3.26 1.89 2.01 4.57 4.46 -11.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.12 1.02 0.84 0.75 0.54 0.89 2.62%

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