Highlights

[BLDPLNT] QoQ Annualized Quarter Result on 2011-06-30 [#2]

Stock [BLDPLNT]: BLD PLANTATION BHD
Announcement Date 26-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Jun-2011  [#2]
Profit Trend QoQ -     -16.85%    YoY -     90.55%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 1,976,004 1,896,657 1,877,757 1,806,940 1,694,432 1,315,079 1,206,872 38.87%
  QoQ % 4.18% 1.01% 3.92% 6.64% 28.85% 8.97% -
  Horiz. % 163.73% 157.15% 155.59% 149.72% 140.40% 108.97% 100.00%
PBT 80,292 125,760 138,241 153,970 189,852 77,069 64,973 15.14%
  QoQ % -36.15% -9.03% -10.22% -18.90% 146.34% 18.62% -
  Horiz. % 123.58% 193.56% 212.77% 236.97% 292.20% 118.62% 100.00%
Tax -21,192 -19,154 -36,176 -40,056 -52,584 -17,326 -15,848 21.35%
  QoQ % -10.64% 47.05% 9.69% 23.82% -203.50% -9.33% -
  Horiz. % 133.72% 120.86% 228.27% 252.75% 331.80% 109.33% 100.00%
NP 59,100 106,606 102,065 113,914 137,268 59,743 49,125 13.10%
  QoQ % -44.56% 4.45% -10.40% -17.01% 129.76% 21.61% -
  Horiz. % 120.30% 217.01% 207.77% 231.88% 279.42% 121.61% 100.00%
NP to SH 58,708 106,599 101,597 114,166 137,300 60,607 50,230 10.95%
  QoQ % -44.93% 4.92% -11.01% -16.85% 126.54% 20.66% -
  Horiz. % 116.88% 212.22% 202.26% 227.28% 273.34% 120.66% 100.00%
Tax Rate 26.39 % 15.23 % 26.17 % 26.02 % 27.70 % 22.48 % 24.39 % 5.39%
  QoQ % 73.28% -41.80% 0.58% -6.06% 23.22% -7.83% -
  Horiz. % 108.20% 62.44% 107.30% 106.68% 113.57% 92.17% 100.00%
Total Cost 1,916,904 1,790,051 1,775,692 1,693,026 1,557,164 1,255,336 1,157,746 39.91%
  QoQ % 7.09% 0.81% 4.88% 8.72% 24.04% 8.43% -
  Horiz. % 165.57% 154.62% 153.37% 146.23% 134.50% 108.43% 100.00%
Net Worth 615,295 600,958 572,930 553,320 542,331 507,441 485,362 17.12%
  QoQ % 2.39% 4.89% 3.54% 2.03% 6.88% 4.55% -
  Horiz. % 126.77% 123.82% 118.04% 114.00% 111.74% 104.55% 100.00%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 615,295 600,958 572,930 553,320 542,331 507,441 485,362 17.12%
  QoQ % 2.39% 4.89% 3.54% 2.03% 6.88% 4.55% -
  Horiz. % 126.77% 123.82% 118.04% 114.00% 111.74% 104.55% 100.00%
NOSH 84,985 85,001 85,004 84,995 85,004 84,998 85,002 -0.01%
  QoQ % -0.02% -0.00% 0.01% -0.01% 0.01% -0.00% -
  Horiz. % 99.98% 100.00% 100.00% 99.99% 100.00% 100.00% 100.00%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 2.99 % 5.62 % 5.44 % 6.30 % 8.10 % 4.54 % 4.07 % -18.57%
  QoQ % -46.80% 3.31% -13.65% -22.22% 78.41% 11.55% -
  Horiz. % 73.46% 138.08% 133.66% 154.79% 199.02% 111.55% 100.00%
ROE 9.54 % 17.74 % 17.73 % 20.63 % 25.32 % 11.94 % 10.35 % -5.28%
  QoQ % -46.22% 0.06% -14.06% -18.52% 112.06% 15.36% -
  Horiz. % 92.17% 171.40% 171.30% 199.32% 244.64% 115.36% 100.00%
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 2,325.11 2,231.33 2,209.01 2,125.92 1,993.33 1,547.18 1,419.81 38.89%
  QoQ % 4.20% 1.01% 3.91% 6.65% 28.84% 8.97% -
  Horiz. % 163.76% 157.16% 155.58% 149.73% 140.39% 108.97% 100.00%
EPS 69.08 125.41 119.52 134.32 161.52 71.30 59.09 10.96%
  QoQ % -44.92% 4.93% -11.02% -16.84% 126.54% 20.66% -
  Horiz. % 116.91% 212.24% 202.27% 227.31% 273.35% 120.66% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 7.2400 7.0700 6.7400 6.5100 6.3800 5.9700 5.7100 17.13%
  QoQ % 2.40% 4.90% 3.53% 2.04% 6.87% 4.55% -
  Horiz. % 126.80% 123.82% 118.04% 114.01% 111.73% 104.55% 100.00%
Adjusted Per Share Value based on latest NOSH - 93,500
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 2,113.37 2,028.51 2,008.30 1,932.56 1,812.23 1,406.50 1,290.77 38.87%
  QoQ % 4.18% 1.01% 3.92% 6.64% 28.85% 8.97% -
  Horiz. % 163.73% 157.16% 155.59% 149.72% 140.40% 108.97% 100.00%
EPS 62.79 114.01 108.66 122.10 146.84 64.82 53.72 10.95%
  QoQ % -44.93% 4.92% -11.01% -16.85% 126.54% 20.66% -
  Horiz. % 116.88% 212.23% 202.27% 227.29% 273.34% 120.66% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 6.5807 6.4274 6.1276 5.9179 5.8003 5.4272 5.1910 17.12%
  QoQ % 2.39% 4.89% 3.54% 2.03% 6.87% 4.55% -
  Horiz. % 126.77% 123.82% 118.04% 114.00% 111.74% 104.55% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 9.2300 7.2900 5.9200 6.8000 5.1000 5.2000 4.3200 -
P/RPS 0.40 0.33 0.27 0.32 0.26 0.34 0.30 21.12%
  QoQ % 21.21% 22.22% -15.62% 23.08% -23.53% 13.33% -
  Horiz. % 133.33% 110.00% 90.00% 106.67% 86.67% 113.33% 100.00%
P/EPS 13.36 5.81 4.95 5.06 3.16 7.29 7.31 49.43%
  QoQ % 129.95% 17.37% -2.17% 60.13% -56.65% -0.27% -
  Horiz. % 182.76% 79.48% 67.72% 69.22% 43.23% 99.73% 100.00%
EY 7.48 17.20 20.19 19.75 31.67 13.71 13.68 -33.11%
  QoQ % -56.51% -14.81% 2.23% -37.64% 131.00% 0.22% -
  Horiz. % 54.68% 125.73% 147.59% 144.37% 231.51% 100.22% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.27 1.03 0.88 1.04 0.80 0.87 0.76 40.77%
  QoQ % 23.30% 17.05% -15.38% 30.00% -8.05% 14.47% -
  Horiz. % 167.11% 135.53% 115.79% 136.84% 105.26% 114.47% 100.00%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 31/05/12 29/02/12 30/11/11 26/08/11 31/05/11 28/02/11 30/11/10 -
Price 8.0000 9.5000 6.9000 6.7600 5.4300 5.0800 4.8100 -
P/RPS 0.34 0.43 0.31 0.32 0.27 0.33 0.34 -
  QoQ % -20.93% 38.71% -3.12% 18.52% -18.18% -2.94% -
  Horiz. % 100.00% 126.47% 91.18% 94.12% 79.41% 97.06% 100.00%
P/EPS 11.58 7.58 5.77 5.03 3.36 7.12 8.14 26.46%
  QoQ % 52.77% 31.37% 14.71% 49.70% -52.81% -12.53% -
  Horiz. % 142.26% 93.12% 70.88% 61.79% 41.28% 87.47% 100.00%
EY 8.64 13.20 17.32 19.87 29.75 14.04 12.29 -20.92%
  QoQ % -34.55% -23.79% -12.83% -33.21% 111.89% 14.24% -
  Horiz. % 70.30% 107.40% 140.93% 161.68% 242.07% 114.24% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.10 1.34 1.02 1.04 0.85 0.85 0.84 19.68%
  QoQ % -17.91% 31.37% -1.92% 22.35% 0.00% 1.19% -
  Horiz. % 130.95% 159.52% 121.43% 123.81% 101.19% 101.19% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

400  378  629  1111 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE-OR 0.005-0.095 
 KSTAR 0.23-0.025 
 DNEX 0.2550.00 
 VSOLAR 0.040.00 
 LAMBO 0.030.00 
 DYNACIA 0.13+0.01 
 ANZO 0.100.00 
 KTG 0.24-0.005 
 HPPHB 0.695-0.045 
 DGB 0.095-0.01 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS