Highlights

[BLDPLNT] QoQ Annualized Quarter Result on 2010-12-31 [#4]

Stock [BLDPLNT]: BLD PLANTATION BHD
Announcement Date 28-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Dec-2010  [#4]
Profit Trend QoQ -     20.66%    YoY -     101.34%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 1,877,757 1,806,940 1,694,432 1,315,079 1,206,872 1,159,880 974,928 54.74%
  QoQ % 3.92% 6.64% 28.85% 8.97% 4.05% 18.97% -
  Horiz. % 192.60% 185.34% 173.80% 134.89% 123.79% 118.97% 100.00%
PBT 138,241 153,970 189,852 77,069 64,973 84,594 93,232 30.00%
  QoQ % -10.22% -18.90% 146.34% 18.62% -23.19% -9.27% -
  Horiz. % 148.28% 165.15% 203.63% 82.66% 69.69% 90.73% 100.00%
Tax -36,176 -40,056 -52,584 -17,326 -15,848 -24,248 -19,300 51.96%
  QoQ % 9.69% 23.82% -203.50% -9.33% 34.64% -25.64% -
  Horiz. % 187.44% 207.54% 272.46% 89.77% 82.11% 125.64% 100.00%
NP 102,065 113,914 137,268 59,743 49,125 60,346 73,932 23.96%
  QoQ % -10.40% -17.01% 129.76% 21.61% -18.59% -18.38% -
  Horiz. % 138.05% 154.08% 185.67% 80.81% 66.45% 81.62% 100.00%
NP to SH 101,597 114,166 137,300 60,607 50,230 59,914 73,496 24.07%
  QoQ % -11.01% -16.85% 126.54% 20.66% -16.16% -18.48% -
  Horiz. % 138.24% 155.34% 186.81% 82.46% 68.34% 81.52% 100.00%
Tax Rate 26.17 % 26.02 % 27.70 % 22.48 % 24.39 % 28.66 % 20.70 % 16.90%
  QoQ % 0.58% -6.06% 23.22% -7.83% -14.90% 38.45% -
  Horiz. % 126.43% 125.70% 133.82% 108.60% 117.83% 138.45% 100.00%
Total Cost 1,775,692 1,693,026 1,557,164 1,255,336 1,157,746 1,099,534 900,996 57.13%
  QoQ % 4.88% 8.72% 24.04% 8.43% 5.29% 22.04% -
  Horiz. % 197.08% 187.91% 172.83% 139.33% 128.50% 122.04% 100.00%
Net Worth 572,930 553,320 542,331 507,441 485,362 479,447 474,222 13.42%
  QoQ % 3.54% 2.03% 6.88% 4.55% 1.23% 1.10% -
  Horiz. % 120.81% 116.68% 114.36% 107.00% 102.35% 101.10% 100.00%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 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
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 572,930 553,320 542,331 507,441 485,362 479,447 474,222 13.42%
  QoQ % 3.54% 2.03% 6.88% 4.55% 1.23% 1.10% -
  Horiz. % 120.81% 116.68% 114.36% 107.00% 102.35% 101.10% 100.00%
NOSH 85,004 84,995 85,004 84,998 85,002 85,008 84,986 0.01%
  QoQ % 0.01% -0.01% 0.01% -0.00% -0.01% 0.03% -
  Horiz. % 100.02% 100.01% 100.02% 100.01% 100.02% 100.03% 100.00%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 5.44 % 6.30 % 8.10 % 4.54 % 4.07 % 5.20 % 7.58 % -19.82%
  QoQ % -13.65% -22.22% 78.41% 11.55% -21.73% -31.40% -
  Horiz. % 71.77% 83.11% 106.86% 59.89% 53.69% 68.60% 100.00%
ROE 17.73 % 20.63 % 25.32 % 11.94 % 10.35 % 12.50 % 15.50 % 9.37%
  QoQ % -14.06% -18.52% 112.06% 15.36% -17.20% -19.35% -
  Horiz. % 114.39% 133.10% 163.35% 77.03% 66.77% 80.65% 100.00%
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 2,209.01 2,125.92 1,993.33 1,547.18 1,419.81 1,364.43 1,147.16 54.72%
  QoQ % 3.91% 6.65% 28.84% 8.97% 4.06% 18.94% -
  Horiz. % 192.56% 185.32% 173.76% 134.87% 123.77% 118.94% 100.00%
EPS 119.52 134.32 161.52 71.30 59.09 70.48 86.48 24.05%
  QoQ % -11.02% -16.84% 126.54% 20.66% -16.16% -18.50% -
  Horiz. % 138.21% 155.32% 186.77% 82.45% 68.33% 81.50% 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 6.7400 6.5100 6.3800 5.9700 5.7100 5.6400 5.5800 13.41%
  QoQ % 3.53% 2.04% 6.87% 4.55% 1.24% 1.08% -
  Horiz. % 120.79% 116.67% 114.34% 106.99% 102.33% 101.08% 100.00%
Adjusted Per Share Value based on latest NOSH - 93,500
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 2,008.30 1,932.56 1,812.23 1,406.50 1,290.77 1,240.51 1,042.70 54.74%
  QoQ % 3.92% 6.64% 28.85% 8.97% 4.05% 18.97% -
  Horiz. % 192.61% 185.34% 173.80% 134.89% 123.79% 118.97% 100.00%
EPS 108.66 122.10 146.84 64.82 53.72 64.08 78.61 24.06%
  QoQ % -11.01% -16.85% 126.54% 20.66% -16.17% -18.48% -
  Horiz. % 138.23% 155.32% 186.80% 82.46% 68.34% 81.52% 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 6.1276 5.9179 5.8003 5.4272 5.1910 5.1278 5.0719 13.42%
  QoQ % 3.54% 2.03% 6.87% 4.55% 1.23% 1.10% -
  Horiz. % 120.81% 116.68% 114.36% 107.01% 102.35% 101.10% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 5.9200 6.8000 5.1000 5.2000 4.3200 3.9900 3.9200 -
P/RPS 0.27 0.32 0.26 0.34 0.30 0.29 0.34 -14.23%
  QoQ % -15.62% 23.08% -23.53% 13.33% 3.45% -14.71% -
  Horiz. % 79.41% 94.12% 76.47% 100.00% 88.24% 85.29% 100.00%
P/EPS 4.95 5.06 3.16 7.29 7.31 5.66 4.53 6.08%
  QoQ % -2.17% 60.13% -56.65% -0.27% 29.15% 24.94% -
  Horiz. % 109.27% 111.70% 69.76% 160.93% 161.37% 124.94% 100.00%
EY 20.19 19.75 31.67 13.71 13.68 17.66 22.06 -5.73%
  QoQ % 2.23% -37.64% 131.00% 0.22% -22.54% -19.95% -
  Horiz. % 91.52% 89.53% 143.56% 62.15% 62.01% 80.05% 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 0.88 1.04 0.80 0.87 0.76 0.71 0.70 16.47%
  QoQ % -15.38% 30.00% -8.05% 14.47% 7.04% 1.43% -
  Horiz. % 125.71% 148.57% 114.29% 124.29% 108.57% 101.43% 100.00%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/11/11 26/08/11 31/05/11 28/02/11 30/11/10 30/08/10 27/05/10 -
Price 6.9000 6.7600 5.4300 5.0800 4.8100 4.2100 3.7000 -
P/RPS 0.31 0.32 0.27 0.33 0.34 0.31 0.32 -2.09%
  QoQ % -3.12% 18.52% -18.18% -2.94% 9.68% -3.12% -
  Horiz. % 96.88% 100.00% 84.38% 103.13% 106.25% 96.88% 100.00%
P/EPS 5.77 5.03 3.36 7.12 8.14 5.97 4.28 22.01%
  QoQ % 14.71% 49.70% -52.81% -12.53% 36.35% 39.49% -
  Horiz. % 134.81% 117.52% 78.50% 166.36% 190.19% 139.49% 100.00%
EY 17.32 19.87 29.75 14.04 12.29 16.74 23.37 -18.09%
  QoQ % -12.83% -33.21% 111.89% 14.24% -26.58% -28.37% -
  Horiz. % 74.11% 85.02% 127.30% 60.08% 52.59% 71.63% 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 1.02 1.04 0.85 0.85 0.84 0.75 0.66 33.64%
  QoQ % -1.92% 22.35% 0.00% 1.19% 12.00% 13.64% -
  Horiz. % 154.55% 157.58% 128.79% 128.79% 127.27% 113.64% 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
 
 

373  377  603  1165 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE-OR 0.005-0.095 
 KSTAR 0.23-0.025 
 DNEX 0.25-0.005 
 VSOLAR 0.040.00 
 DYNACIA 0.125+0.005 
 LAMBO 0.030.00 
 ANZO 0.100.00 
 KTG 0.24-0.005 
 DGB 0.095-0.01 
 HPPHB 0.68-0.06 

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