[BLDPLNT] YoY TTM Result on 30-Jun-2010 [#2]

Stock
[BLDPLNT] BLD PLANTATION BHD
Announcement Date
30-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -3.44%
YoY- -7.12%
Quarter Report
Latest QR
Upcoming QR
BLDPLNT's Result
BLDPLNT's Financial Summary
View:
Show?
TTM Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 1,739,522 1,880,010 1,638,608 1,034,867 752,877 229,303 131,334 53.75%
PBT 79,647 99,228 111,758 58,605 30,012 82,544 31,084 16.96%
Tax -19,293 -12,366 -25,231 -16,577 15,669 -18,363 -10,116 11.34%
NP 60,354 86,862 86,527 42,028 45,681 64,181 20,968 19.24%
-
NP to SH 60,257 86,575 87,733 42,053 45,279 63,480 20,808 19.36%
-
Tax Rate 24.22% 12.46% 22.58% 28.29% -52.21% 22.25% 32.54% -
Total Cost 1,679,168 1,793,148 1,552,081 992,839 707,196 165,122 110,366 57.34%
-
Net Worth 748,434 625,641 553,435 479,296 444,600 405,426 348,792 13.55%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - 8,507 -
Div Payout % - - - - - - 40.88% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 748,434 625,641 553,435 479,296 444,600 405,426 348,792 13.55%
NOSH 93,500 85,005 85,013 84,981 85,009 84,995 85,071 1.58%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 3.47% 4.62% 5.28% 4.06% 6.07% 27.99% 15.97% -
ROE 8.05% 13.84% 15.85% 8.77% 10.18% 15.66% 5.97% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 2,022.07 2,211.63 1,927.48 1,217.75 885.64 269.78 154.38 53.47%
EPS 70.04 101.85 103.20 49.48 53.26 74.69 24.46 19.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 10.00 -
NAPS 8.70 7.36 6.51 5.64 5.23 4.77 4.10 13.34%
Adjusted Per Share Value based on latest NOSH - 84,981
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 1,859.90 2,010.11 1,752.00 1,106.48 804.98 245.17 140.42 53.75%
EPS 64.43 92.57 93.80 44.96 48.41 67.87 22.25 19.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 9.10 -
NAPS 8.0023 6.6894 5.9173 5.1246 4.7537 4.3348 3.7293 13.55%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 8.50 8.38 6.80 3.99 3.30 4.40 3.64 -
P/RPS 0.42 0.38 0.35 0.33 0.37 1.63 2.36 -24.98%
P/EPS 12.14 8.23 6.59 8.06 6.20 5.89 14.88 -3.33%
EY 8.24 12.15 15.18 12.40 16.14 16.97 6.72 3.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.75 -
P/NAPS 0.98 1.14 1.04 0.71 0.63 0.92 0.89 1.61%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 29/08/13 30/08/12 26/08/11 30/08/10 27/08/09 29/08/08 15/08/07 -
Price 8.53 8.20 6.76 4.21 3.50 3.92 3.18 -
P/RPS 0.42 0.37 0.35 0.35 0.40 1.45 2.06 -23.26%
P/EPS 12.18 8.05 6.55 8.51 6.57 5.25 13.00 -1.07%
EY 8.21 12.42 15.27 11.75 15.22 19.05 7.69 1.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.14 -
P/NAPS 0.98 1.11 1.04 0.75 0.67 0.82 0.78 3.87%

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