Highlights

[BLDPLNT] QoQ Annualized Quarter Result on 2011-09-30 [#3]

Stock [BLDPLNT]: BLD PLANTATION BHD
Announcement Date 30-Nov-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Sep-2011  [#3]
Profit Trend QoQ -     -11.01%    YoY -     102.26%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 1,773,646 1,976,004 1,896,657 1,877,757 1,806,940 1,694,432 1,315,079 22.09%
  QoQ % -10.24% 4.18% 1.01% 3.92% 6.64% 28.85% -
  Horiz. % 134.87% 150.26% 144.22% 142.79% 137.40% 128.85% 100.00%
PBT 100,906 80,292 125,760 138,241 153,970 189,852 77,069 19.70%
  QoQ % 25.67% -36.15% -9.03% -10.22% -18.90% 146.34% -
  Horiz. % 130.93% 104.18% 163.18% 179.37% 199.78% 246.34% 100.00%
Tax -26,480 -21,192 -19,154 -36,176 -40,056 -52,584 -17,326 32.72%
  QoQ % -24.95% -10.64% 47.05% 9.69% 23.82% -203.50% -
  Horiz. % 152.83% 122.31% 110.55% 208.80% 231.19% 303.50% 100.00%
NP 74,426 59,100 106,606 102,065 113,914 137,268 59,743 15.79%
  QoQ % 25.93% -44.56% 4.45% -10.40% -17.01% 129.76% -
  Horiz. % 124.58% 98.92% 178.44% 170.84% 190.67% 229.76% 100.00%
NP to SH 74,118 58,708 106,599 101,597 114,166 137,300 60,607 14.37%
  QoQ % 26.25% -44.93% 4.92% -11.01% -16.85% 126.54% -
  Horiz. % 122.29% 96.87% 175.89% 167.63% 188.37% 226.54% 100.00%
Tax Rate 26.24 % 26.39 % 15.23 % 26.17 % 26.02 % 27.70 % 22.48 % 10.87%
  QoQ % -0.57% 73.28% -41.80% 0.58% -6.06% 23.22% -
  Horiz. % 116.73% 117.39% 67.75% 116.41% 115.75% 123.22% 100.00%
Total Cost 1,699,220 1,916,904 1,790,051 1,775,692 1,693,026 1,557,164 1,255,336 22.39%
  QoQ % -11.36% 7.09% 0.81% 4.88% 8.72% 24.04% -
  Horiz. % 135.36% 152.70% 142.60% 141.45% 134.87% 124.04% 100.00%
Net Worth 625,583 615,295 600,958 572,930 553,320 542,331 507,441 14.99%
  QoQ % 1.67% 2.39% 4.89% 3.54% 2.03% 6.88% -
  Horiz. % 123.28% 121.25% 118.43% 112.91% 109.04% 106.88% 100.00%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 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
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 625,583 615,295 600,958 572,930 553,320 542,331 507,441 14.99%
  QoQ % 1.67% 2.39% 4.89% 3.54% 2.03% 6.88% -
  Horiz. % 123.28% 121.25% 118.43% 112.91% 109.04% 106.88% 100.00%
NOSH 84,997 84,985 85,001 85,004 84,995 85,004 84,998 -0.00%
  QoQ % 0.01% -0.02% -0.00% 0.01% -0.01% 0.01% -
  Horiz. % 100.00% 99.98% 100.00% 100.01% 100.00% 100.01% 100.00%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 4.20 % 2.99 % 5.62 % 5.44 % 6.30 % 8.10 % 4.54 % -5.06%
  QoQ % 40.47% -46.80% 3.31% -13.65% -22.22% 78.41% -
  Horiz. % 92.51% 65.86% 123.79% 119.82% 138.77% 178.41% 100.00%
ROE 11.85 % 9.54 % 17.74 % 17.73 % 20.63 % 25.32 % 11.94 % -0.50%
  QoQ % 24.21% -46.22% 0.06% -14.06% -18.52% 112.06% -
  Horiz. % 99.25% 79.90% 148.58% 148.49% 172.78% 212.06% 100.00%
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 2,086.70 2,325.11 2,231.33 2,209.01 2,125.92 1,993.33 1,547.18 22.09%
  QoQ % -10.25% 4.20% 1.01% 3.91% 6.65% 28.84% -
  Horiz. % 134.87% 150.28% 144.22% 142.78% 137.41% 128.84% 100.00%
EPS 87.20 69.08 125.41 119.52 134.32 161.52 71.30 14.38%
  QoQ % 26.23% -44.92% 4.93% -11.02% -16.84% 126.54% -
  Horiz. % 122.30% 96.89% 175.89% 167.63% 188.39% 226.54% 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 7.3600 7.2400 7.0700 6.7400 6.5100 6.3800 5.9700 14.99%
  QoQ % 1.66% 2.40% 4.90% 3.53% 2.04% 6.87% -
  Horiz. % 123.28% 121.27% 118.43% 112.90% 109.05% 106.87% 100.00%
Adjusted Per Share Value based on latest NOSH - 93,500
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 1,896.95 2,113.37 2,028.51 2,008.30 1,932.56 1,812.23 1,406.50 22.09%
  QoQ % -10.24% 4.18% 1.01% 3.92% 6.64% 28.85% -
  Horiz. % 134.87% 150.26% 144.22% 142.79% 137.40% 128.85% 100.00%
EPS 79.27 62.79 114.01 108.66 122.10 146.84 64.82 14.37%
  QoQ % 26.25% -44.93% 4.92% -11.01% -16.85% 126.54% -
  Horiz. % 122.29% 96.87% 175.89% 167.63% 188.37% 226.54% 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 6.6907 6.5807 6.4274 6.1276 5.9179 5.8003 5.4272 14.99%
  QoQ % 1.67% 2.39% 4.89% 3.54% 2.03% 6.87% -
  Horiz. % 123.28% 121.25% 118.43% 112.91% 109.04% 106.87% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 8.3800 9.2300 7.2900 5.9200 6.8000 5.1000 5.2000 -
P/RPS 0.40 0.40 0.33 0.27 0.32 0.26 0.34 11.45%
  QoQ % 0.00% 21.21% 22.22% -15.62% 23.08% -23.53% -
  Horiz. % 117.65% 117.65% 97.06% 79.41% 94.12% 76.47% 100.00%
P/EPS 9.61 13.36 5.81 4.95 5.06 3.16 7.29 20.25%
  QoQ % -28.07% 129.95% 17.37% -2.17% 60.13% -56.65% -
  Horiz. % 131.82% 183.26% 79.70% 67.90% 69.41% 43.35% 100.00%
EY 10.41 7.48 17.20 20.19 19.75 31.67 13.71 -16.78%
  QoQ % 39.17% -56.51% -14.81% 2.23% -37.64% 131.00% -
  Horiz. % 75.93% 54.56% 125.46% 147.26% 144.06% 231.00% 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 1.14 1.27 1.03 0.88 1.04 0.80 0.87 19.76%
  QoQ % -10.24% 23.30% 17.05% -15.38% 30.00% -8.05% -
  Horiz. % 131.03% 145.98% 118.39% 101.15% 119.54% 91.95% 100.00%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 30/08/12 31/05/12 29/02/12 30/11/11 26/08/11 31/05/11 28/02/11 -
Price 8.2000 8.0000 9.5000 6.9000 6.7600 5.4300 5.0800 -
P/RPS 0.39 0.34 0.43 0.31 0.32 0.27 0.33 11.79%
  QoQ % 14.71% -20.93% 38.71% -3.12% 18.52% -18.18% -
  Horiz. % 118.18% 103.03% 130.30% 93.94% 96.97% 81.82% 100.00%
P/EPS 9.40 11.58 7.58 5.77 5.03 3.36 7.12 20.37%
  QoQ % -18.83% 52.77% 31.37% 14.71% 49.70% -52.81% -
  Horiz. % 132.02% 162.64% 106.46% 81.04% 70.65% 47.19% 100.00%
EY 10.63 8.64 13.20 17.32 19.87 29.75 14.04 -16.94%
  QoQ % 23.03% -34.55% -23.79% -12.83% -33.21% 111.89% -
  Horiz. % 75.71% 61.54% 94.02% 123.36% 141.52% 211.89% 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 1.11 1.10 1.34 1.02 1.04 0.85 0.85 19.49%
  QoQ % 0.91% -17.91% 31.37% -1.92% 22.35% 0.00% -
  Horiz. % 130.59% 129.41% 157.65% 120.00% 122.35% 100.00% 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.
 


 

407  295  534  763 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.01-0.005 
 SAPNRG 0.295-0.005 
 TIGER 0.075+0.015 
 ARMADA 0.53+0.005 
 HSI-H8F 0.25-0.085 
 FINTEC 0.08+0.01 
 AT 0.085+0.01 
 KNM 0.425-0.015 
 DGB 0.16+0.01 
 HSI-C7F 0.27+0.065 
Partners & Brokers