[BLDPLNT] YoY TTM Result on 30-Jun-2008 [#2]

Stock
[BLDPLNT] BLD PLANTATION BHD
Announcement Date
29-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 23.92%
YoY- 205.07%
Quarter Report
Latest QR
Upcoming QR
BLDPLNT's Result
BLDPLNT's Financial Summary
View:
Show?
TTM Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 1,638,608 1,034,867 752,877 229,303 131,334 126,138 131,071 52.31%
PBT 111,758 58,605 30,012 82,544 31,084 21,516 33,338 22.32%
Tax -25,231 -16,577 15,669 -18,363 -10,116 -7,778 -2,852 43.78%
NP 86,527 42,028 45,681 64,181 20,968 13,738 30,486 18.98%
-
NP to SH 87,733 42,053 45,279 63,480 20,808 13,924 28,999 20.25%
-
Tax Rate 22.58% 28.29% -52.21% 22.25% 32.54% 36.15% 8.55% -
Total Cost 1,552,081 992,839 707,196 165,122 110,366 112,400 100,585 57.75%
-
Net Worth 553,435 479,296 444,600 405,426 348,792 333,666 203,328 18.15%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div - - - - 8,507 - - -
Div Payout % - - - - 40.88% - - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 553,435 479,296 444,600 405,426 348,792 333,666 203,328 18.15%
NOSH 85,013 84,981 85,009 84,995 85,071 85,119 67,776 3.84%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 5.28% 4.06% 6.07% 27.99% 15.97% 10.89% 23.26% -
ROE 15.85% 8.77% 10.18% 15.66% 5.97% 4.17% 14.26% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 1,927.48 1,217.75 885.64 269.78 154.38 148.19 193.39 46.67%
EPS 103.20 49.48 53.26 74.69 24.46 16.36 42.79 15.79%
DPS 0.00 0.00 0.00 0.00 10.00 0.00 0.00 -
NAPS 6.51 5.64 5.23 4.77 4.10 3.92 3.00 13.77%
Adjusted Per Share Value based on latest NOSH - 84,995
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 1,752.00 1,106.48 804.98 245.17 140.42 134.87 140.14 52.31%
EPS 93.80 44.96 48.41 67.87 22.25 14.89 31.01 20.24%
DPS 0.00 0.00 0.00 0.00 9.10 0.00 0.00 -
NAPS 5.9173 5.1246 4.7537 4.3348 3.7293 3.5676 2.174 18.15%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 6.80 3.99 3.30 4.40 3.64 2.28 2.08 -
P/RPS 0.35 0.33 0.37 1.63 2.36 1.54 1.08 -17.11%
P/EPS 6.59 8.06 6.20 5.89 14.88 13.94 4.86 5.20%
EY 15.18 12.40 16.14 16.97 6.72 7.17 20.57 -4.93%
DY 0.00 0.00 0.00 0.00 2.75 0.00 0.00 -
P/NAPS 1.04 0.71 0.63 0.92 0.89 0.58 0.69 7.07%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 26/08/11 30/08/10 27/08/09 29/08/08 15/08/07 30/08/06 29/08/05 -
Price 6.76 4.21 3.50 3.92 3.18 2.31 2.03 -
P/RPS 0.35 0.35 0.40 1.45 2.06 1.56 1.05 -16.72%
P/EPS 6.55 8.51 6.57 5.25 13.00 14.12 4.74 5.53%
EY 15.27 11.75 15.22 19.05 7.69 7.08 21.08 -5.22%
DY 0.00 0.00 0.00 0.00 3.14 0.00 0.00 -
P/NAPS 1.04 0.75 0.67 0.82 0.78 0.59 0.68 7.33%

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