[BLDPLNT] YoY Quarter Result on 31-Dec-2008 [#4]

Stock
[BLDPLNT] BLD PLANTATION BHD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 63.83%
YoY- 32.17%
Quarter Report
Latest QR
Upcoming QR
BLDPLNT's Result
BLDPLNT's Financial Summary
View:
Show?
Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 488,339 409,925 244,076 243,249 49,396 34,398 37,218 53.54%
PBT 22,079 28,339 4,764 -9,250 12,382 10,074 5,888 24.63%
Tax 7,978 -5,440 289 26,275 259 -4,016 -2,951 -
NP 30,057 22,899 5,053 17,025 12,641 6,058 2,937 47.32%
-
NP to SH 30,401 22,934 5,276 16,935 12,813 5,988 2,990 47.16%
-
Tax Rate -36.13% 19.20% -6.07% - -2.09% 39.86% 50.12% -
Total Cost 458,282 387,026 239,023 226,224 36,755 28,340 34,281 54.02%
-
Net Worth 594,940 507,405 424,763 425,036 340,016 344,420 184,507 21.53%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 594,940 507,405 424,763 425,036 340,016 344,420 184,507 21.53%
NOSH 84,991 84,992 84,952 85,007 85,004 85,042 48,300 9.87%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 6.15% 5.59% 2.07% 7.00% 25.59% 17.61% 7.89% -
ROE 5.11% 4.52% 1.24% 3.98% 3.77% 1.74% 1.62% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 574.57 482.31 287.31 286.15 58.11 40.45 77.06 39.75%
EPS 35.77 26.98 6.21 19.92 15.07 7.04 3.52 47.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.00 5.97 5.00 5.00 4.00 4.05 3.82 10.61%
Adjusted Per Share Value based on latest NOSH - 85,007
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 522.13 438.29 260.97 260.08 52.81 36.78 39.79 53.54%
EPS 32.50 24.52 5.64 18.11 13.70 6.40 3.20 47.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.3611 5.4252 4.5416 4.5445 3.6355 3.6826 1.9728 21.53%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 7.29 5.20 3.75 2.38 4.34 2.60 2.27 -
P/RPS 1.27 1.08 1.31 0.83 7.47 6.43 2.95 -13.09%
P/EPS 20.38 19.27 60.38 11.95 28.79 36.93 36.67 -9.32%
EY 4.91 5.19 1.66 8.37 3.47 2.71 2.73 10.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 0.87 0.75 0.48 1.09 0.64 0.59 9.90%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 29/02/12 28/02/11 25/02/10 27/02/09 28/02/08 27/02/07 28/02/06 -
Price 9.50 5.08 3.85 2.56 4.50 2.83 2.28 -
P/RPS 1.65 1.05 1.34 0.89 7.74 7.00 2.96 -9.27%
P/EPS 26.56 18.83 61.99 12.85 29.85 40.19 36.83 -5.30%
EY 3.77 5.31 1.61 7.78 3.35 2.49 2.72 5.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 0.85 0.77 0.51 1.13 0.70 0.60 14.60%

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