[BLDPLNT] YoY TTM Result on 31-Mar-2010 [#1]

Stock
[BLDPLNT] BLD PLANTATION BHD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 44.68%
YoY- -11.5%
Quarter Report
Latest QR
Upcoming QR
BLDPLNT's Result
BLDPLNT's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 1,789,686 1,967,049 1,494,955 924,914 598,891 187,106 129,870 54.77%
PBT 99,994 98,371 101,224 56,132 36,883 66,230 27,154 24.24%
Tax -24,341 -11,307 -25,647 -12,507 12,877 -14,450 -9,089 17.82%
NP 75,653 87,064 75,577 43,625 49,760 51,780 18,065 26.93%
-
NP to SH 75,387 86,951 76,558 43,553 49,212 51,228 18,189 26.71%
-
Tax Rate 24.34% 11.49% 25.34% 22.28% -34.91% 21.82% 33.47% -
Total Cost 1,714,033 1,879,985 1,419,378 881,289 549,131 135,326 111,805 57.54%
-
Net Worth 673,815 615,295 542,331 474,222 437,972 395,270 349,443 11.55%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - 8,507 - -
Div Payout % - - - - - 16.61% - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 673,815 615,295 542,331 474,222 437,972 395,270 349,443 11.55%
NOSH 84,863 84,985 85,004 84,986 85,043 85,004 85,022 -0.03%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 4.23% 4.43% 5.06% 4.72% 8.31% 27.67% 13.91% -
ROE 11.19% 14.13% 14.12% 9.18% 11.24% 12.96% 5.21% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 2,108.90 2,314.57 1,758.67 1,088.31 704.22 220.11 152.75 54.82%
EPS 88.83 102.31 90.06 51.25 57.87 60.27 21.39 26.75%
DPS 0.00 0.00 0.00 0.00 0.00 10.00 0.00 -
NAPS 7.94 7.24 6.38 5.58 5.15 4.65 4.11 11.58%
Adjusted Per Share Value based on latest NOSH - 84,986
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 1,913.54 2,103.17 1,598.41 988.92 640.34 200.05 138.86 54.77%
EPS 80.60 92.97 81.86 46.57 52.62 54.77 19.45 26.70%
DPS 0.00 0.00 0.00 0.00 0.00 9.10 0.00 -
NAPS 7.2044 6.5787 5.7986 5.0704 4.6828 4.2262 3.7363 11.55%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 8.37 9.23 5.10 3.92 2.58 3.90 2.83 -
P/RPS 0.40 0.40 0.29 0.36 0.37 1.77 1.85 -22.50%
P/EPS 9.42 9.02 5.66 7.65 4.46 6.47 13.23 -5.49%
EY 10.61 11.08 17.66 13.07 22.43 15.45 7.56 5.80%
DY 0.00 0.00 0.00 0.00 0.00 2.56 0.00 -
P/NAPS 1.05 1.27 0.80 0.70 0.50 0.84 0.69 7.24%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 31/05/13 31/05/12 31/05/11 27/05/10 28/05/09 29/05/08 24/05/07 -
Price 8.75 8.00 5.43 3.70 3.20 4.20 2.94 -
P/RPS 0.41 0.35 0.31 0.34 0.45 1.91 1.92 -22.66%
P/EPS 9.85 7.82 6.03 7.22 5.53 6.97 13.74 -5.39%
EY 10.15 12.79 16.59 13.85 18.08 14.35 7.28 5.68%
DY 0.00 0.00 0.00 0.00 0.00 2.38 0.00 -
P/NAPS 1.10 1.10 0.85 0.66 0.62 0.90 0.72 7.31%

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