[BLDPLNT] YoY Quarter Result on 31-Dec-2007 [#4]

Stock
[BLDPLNT] BLD PLANTATION BHD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -10.64%
YoY- 113.98%
Quarter Report
Latest QR
Upcoming QR
BLDPLNT's Result
BLDPLNT's Financial Summary
View:
Show?
Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 409,925 244,076 243,249 49,396 34,398 37,218 31,871 53.03%
PBT 28,339 4,764 -9,250 12,382 10,074 5,888 10,169 18.61%
Tax -5,440 289 26,275 259 -4,016 -2,951 753 -
NP 22,899 5,053 17,025 12,641 6,058 2,937 10,922 13.12%
-
NP to SH 22,934 5,276 16,935 12,813 5,988 2,990 9,331 16.16%
-
Tax Rate 19.20% -6.07% - -2.09% 39.86% 50.12% -7.40% -
Total Cost 387,026 239,023 226,224 36,755 28,340 34,281 20,949 62.55%
-
Net Worth 507,405 424,763 425,036 340,016 344,420 184,507 272,575 10.90%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 507,405 424,763 425,036 340,016 344,420 184,507 272,575 10.90%
NOSH 84,992 84,952 85,007 85,004 85,042 48,300 72,881 2.59%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 5.59% 2.07% 7.00% 25.59% 17.61% 7.89% 34.27% -
ROE 4.52% 1.24% 3.98% 3.77% 1.74% 1.62% 3.42% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 482.31 287.31 286.15 58.11 40.45 77.06 43.73 49.16%
EPS 26.98 6.21 19.92 15.07 7.04 3.52 12.85 13.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.97 5.00 5.00 4.00 4.05 3.82 3.74 8.10%
Adjusted Per Share Value based on latest NOSH - 85,004
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 438.29 260.97 260.08 52.81 36.78 39.79 34.08 53.03%
EPS 24.52 5.64 18.11 13.70 6.40 3.20 9.98 16.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.4252 4.5416 4.5445 3.6355 3.6826 1.9728 2.9144 10.90%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 5.20 3.75 2.38 4.34 2.60 2.27 2.16 -
P/RPS 1.08 1.31 0.83 7.47 6.43 2.95 4.94 -22.37%
P/EPS 19.27 60.38 11.95 28.79 36.93 36.67 16.87 2.24%
EY 5.19 1.66 8.37 3.47 2.71 2.73 5.93 -2.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.75 0.48 1.09 0.64 0.59 0.58 6.98%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 28/02/11 25/02/10 27/02/09 28/02/08 27/02/07 28/02/06 25/02/05 -
Price 5.08 3.85 2.56 4.50 2.83 2.28 2.20 -
P/RPS 1.05 1.34 0.89 7.74 7.00 2.96 5.03 -22.97%
P/EPS 18.83 61.99 12.85 29.85 40.19 36.83 17.18 1.53%
EY 5.31 1.61 7.78 3.35 2.49 2.72 5.82 -1.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.77 0.51 1.13 0.70 0.60 0.59 6.27%

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