[BLDPLNT] YoY TTM 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- -7.99%
YoY- -28.67%
Quarter Report
Latest QR
Upcoming QR
BLDPLNT's Result
BLDPLNT's Financial Summary
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 1,880,010 1,638,608 1,034,867 752,877 229,303 131,334 126,138 56.81%
PBT 99,228 111,758 58,605 30,012 82,544 31,084 21,516 28.98%
Tax -12,366 -25,231 -16,577 15,669 -18,363 -10,116 -7,778 8.02%
NP 86,862 86,527 42,028 45,681 64,181 20,968 13,738 35.94%
-
NP to SH 86,575 87,733 42,053 45,279 63,480 20,808 13,924 35.56%
-
Tax Rate 12.46% 22.58% 28.29% -52.21% 22.25% 32.54% 36.15% -
Total Cost 1,793,148 1,552,081 992,839 707,196 165,122 110,366 112,400 58.59%
-
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 - - - - - 8,507 - -
Div Payout % - - - - - 40.88% - -
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 4.62% 5.28% 4.06% 6.07% 27.99% 15.97% 10.89% -
ROE 13.84% 15.85% 8.77% 10.18% 15.66% 5.97% 4.17% -
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 2,211.63 1,927.48 1,217.75 885.64 269.78 154.38 148.19 56.84%
EPS 101.85 103.20 49.48 53.26 74.69 24.46 16.36 35.59%
DPS 0.00 0.00 0.00 0.00 0.00 10.00 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 2,010.11 1,752.00 1,106.48 804.98 245.17 140.42 134.87 56.80%
EPS 92.57 93.80 44.96 48.41 67.87 22.25 14.89 35.56%
DPS 0.00 0.00 0.00 0.00 0.00 9.10 0.00 -
NAPS 6.6894 5.9173 5.1246 4.7537 4.3348 3.7293 3.5676 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 0.38 0.35 0.33 0.37 1.63 2.36 1.54 -20.78%
P/EPS 8.23 6.59 8.06 6.20 5.89 14.88 13.94 -8.40%
EY 12.15 15.18 12.40 16.14 16.97 6.72 7.17 9.17%
DY 0.00 0.00 0.00 0.00 0.00 2.75 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 0.37 0.35 0.35 0.40 1.45 2.06 1.56 -21.30%
P/EPS 8.05 6.55 8.51 6.57 5.25 13.00 14.12 -8.93%
EY 12.42 15.27 11.75 15.22 19.05 7.69 7.08 9.81%
DY 0.00 0.00 0.00 0.00 0.00 3.14 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