Highlights

[BLDPLNT] QoQ Annualized Quarter Result on 2009-12-31 [#4]

Stock [BLDPLNT]: BLD PLANTATION BHD
Announcement Date 25-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Dec-2009  [#4]
Profit Trend QoQ -     -9.06%    YoY -     -52.67%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 1,206,872 1,159,880 974,928 823,062 771,981 736,268 565,144 65.76%
  QoQ % 4.05% 18.97% 18.45% 6.62% 4.85% 30.28% -
  Horiz. % 213.55% 205.24% 172.51% 145.64% 136.60% 130.28% 100.00%
PBT 64,973 84,594 93,232 39,576 46,416 46,538 27,012 79.43%
  QoQ % -23.19% -9.27% 135.58% -14.74% -0.26% 72.29% -
  Horiz. % 240.54% 313.17% 345.15% 146.51% 171.83% 172.29% 100.00%
Tax -15,848 -24,248 -19,300 -9,610 -13,198 -10,314 -7,712 61.57%
  QoQ % 34.64% -25.64% -100.83% 27.19% -27.97% -33.74% -
  Horiz. % 205.50% 314.42% 250.26% 124.61% 171.14% 133.74% 100.00%
NP 49,125 60,346 73,932 29,966 33,217 36,224 19,300 86.32%
  QoQ % -18.59% -18.38% 146.72% -9.79% -8.30% 87.69% -
  Horiz. % 254.54% 312.67% 383.07% 155.26% 172.11% 187.69% 100.00%
NP to SH 50,230 59,914 73,496 30,102 33,101 36,014 19,696 86.56%
  QoQ % -16.16% -18.48% 144.16% -9.06% -8.09% 82.85% -
  Horiz. % 255.03% 304.19% 373.15% 152.83% 168.06% 182.85% 100.00%
Tax Rate 24.39 % 28.66 % 20.70 % 24.28 % 28.44 % 22.16 % 28.55 % -9.96%
  QoQ % -14.90% 38.45% -14.74% -14.63% 28.34% -22.38% -
  Horiz. % 85.43% 100.39% 72.50% 85.04% 99.61% 77.62% 100.00%
Total Cost 1,157,746 1,099,534 900,996 793,096 738,764 700,044 545,844 65.01%
  QoQ % 5.29% 22.04% 13.60% 7.35% 5.53% 28.25% -
  Horiz. % 212.10% 201.44% 165.06% 145.30% 135.34% 128.25% 100.00%
Net Worth 485,362 479,447 474,222 439,386 450,454 444,648 437,972 7.08%
  QoQ % 1.23% 1.10% 7.93% -2.46% 1.31% 1.52% -
  Horiz. % 110.82% 109.47% 108.28% 100.32% 102.85% 101.52% 100.00%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 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
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 485,362 479,447 474,222 439,386 450,454 444,648 437,972 7.08%
  QoQ % 1.23% 1.10% 7.93% -2.46% 1.31% 1.52% -
  Horiz. % 110.82% 109.47% 108.28% 100.32% 102.85% 101.52% 100.00%
NOSH 85,002 85,008 84,986 84,987 84,991 85,018 85,043 -0.03%
  QoQ % -0.01% 0.03% -0.00% -0.00% -0.03% -0.03% -
  Horiz. % 99.95% 99.96% 99.93% 99.93% 99.94% 99.97% 100.00%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 4.07 % 5.20 % 7.58 % 3.64 % 4.30 % 4.92 % 3.42 % 12.29%
  QoQ % -21.73% -31.40% 108.24% -15.35% -12.60% 43.86% -
  Horiz. % 119.01% 152.05% 221.64% 106.43% 125.73% 143.86% 100.00%
ROE 10.35 % 12.50 % 15.50 % 6.85 % 7.35 % 8.10 % 4.50 % 74.15%
  QoQ % -17.20% -19.35% 126.28% -6.80% -9.26% 80.00% -
  Horiz. % 230.00% 277.78% 344.44% 152.22% 163.33% 180.00% 100.00%
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 1,419.81 1,364.43 1,147.16 968.45 908.30 866.01 664.54 65.81%
  QoQ % 4.06% 18.94% 18.45% 6.62% 4.88% 30.32% -
  Horiz. % 213.65% 205.32% 172.62% 145.73% 136.68% 130.32% 100.00%
EPS 59.09 70.48 86.48 35.41 38.95 42.36 23.16 86.61%
  QoQ % -16.16% -18.50% 144.22% -9.09% -8.05% 82.90% -
  Horiz. % 255.14% 304.32% 373.40% 152.89% 168.18% 182.90% 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 5.7100 5.6400 5.5800 5.1700 5.3000 5.2300 5.1500 7.12%
  QoQ % 1.24% 1.08% 7.93% -2.45% 1.34% 1.55% -
  Horiz. % 110.87% 109.51% 108.35% 100.39% 102.91% 101.55% 100.00%
Adjusted Per Share Value based on latest NOSH - 93,500
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 1,290.77 1,240.51 1,042.70 880.28 825.65 787.45 604.43 65.76%
  QoQ % 4.05% 18.97% 18.45% 6.62% 4.85% 30.28% -
  Horiz. % 213.55% 205.24% 172.51% 145.64% 136.60% 130.28% 100.00%
EPS 53.72 64.08 78.61 32.19 35.40 38.52 21.07 86.52%
  QoQ % -16.17% -18.48% 144.21% -9.07% -8.10% 82.82% -
  Horiz. % 254.96% 304.13% 373.09% 152.78% 168.01% 182.82% 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 5.1910 5.1278 5.0719 4.6993 4.8177 4.7556 4.6842 7.08%
  QoQ % 1.23% 1.10% 7.93% -2.46% 1.31% 1.52% -
  Horiz. % 110.82% 109.47% 108.28% 100.32% 102.85% 101.52% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 4.3200 3.9900 3.9200 3.7500 3.4800 3.3000 2.5800 -
P/RPS 0.30 0.29 0.34 0.39 0.38 0.38 0.39 -16.03%
  QoQ % 3.45% -14.71% -12.82% 2.63% 0.00% -2.56% -
  Horiz. % 76.92% 74.36% 87.18% 100.00% 97.44% 97.44% 100.00%
P/EPS 7.31 5.66 4.53 10.59 8.94 7.79 11.14 -24.47%
  QoQ % 29.15% 24.94% -57.22% 18.46% 14.76% -30.07% -
  Horiz. % 65.62% 50.81% 40.66% 95.06% 80.25% 69.93% 100.00%
EY 13.68 17.66 22.06 9.45 11.19 12.84 8.98 32.36%
  QoQ % -22.54% -19.95% 133.44% -15.55% -12.85% 42.98% -
  Horiz. % 152.34% 196.66% 245.66% 105.23% 124.61% 142.98% 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 0.76 0.71 0.70 0.73 0.66 0.63 0.50 32.17%
  QoQ % 7.04% 1.43% -4.11% 10.61% 4.76% 26.00% -
  Horiz. % 152.00% 142.00% 140.00% 146.00% 132.00% 126.00% 100.00%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/11/10 30/08/10 27/05/10 25/02/10 26/11/09 27/08/09 28/05/09 -
Price 4.8100 4.2100 3.7000 3.8500 4.0000 3.5000 3.2000 -
P/RPS 0.34 0.31 0.32 0.40 0.44 0.40 0.48 -20.52%
  QoQ % 9.68% -3.12% -20.00% -9.09% 10.00% -16.67% -
  Horiz. % 70.83% 64.58% 66.67% 83.33% 91.67% 83.33% 100.00%
P/EPS 8.14 5.97 4.28 10.87 10.27 8.26 13.82 -29.71%
  QoQ % 36.35% 39.49% -60.63% 5.84% 24.33% -40.23% -
  Horiz. % 58.90% 43.20% 30.97% 78.65% 74.31% 59.77% 100.00%
EY 12.29 16.74 23.37 9.20 9.74 12.10 7.24 42.26%
  QoQ % -26.58% -28.37% 154.02% -5.54% -19.50% 67.13% -
  Horiz. % 169.75% 231.22% 322.79% 127.07% 134.53% 167.13% 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 0.84 0.75 0.66 0.74 0.75 0.67 0.62 22.42%
  QoQ % 12.00% 13.64% -10.81% -1.33% 11.94% 8.06% -
  Horiz. % 135.48% 120.97% 106.45% 119.35% 120.97% 108.06% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

457  490  616  543 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PRG 0.285+0.055 
 PNEPCB 0.42-0.08 
 XOX 0.105-0.005 
 AT 0.185+0.01 
 SEALINK 0.18+0.015 
 GPA 0.125+0.015 
 IRIS 0.405-0.01 
 JCY 0.515-0.07 
 MTRONIC 0.105+0.005 
 ASIAPLY 0.30+0.03 

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