Highlights

[BLDPLNT] QoQ Annualized Quarter Result on 2010-03-31 [#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 -     144.16%    YoY -     273.15%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 1,315,079 1,206,872 1,159,880 974,928 823,062 771,981 736,268 47.06%
  QoQ % 8.97% 4.05% 18.97% 18.45% 6.62% 4.85% -
  Horiz. % 178.61% 163.92% 157.54% 132.41% 111.79% 104.85% 100.00%
PBT 77,069 64,973 84,594 93,232 39,576 46,416 46,538 39.85%
  QoQ % 18.62% -23.19% -9.27% 135.58% -14.74% -0.26% -
  Horiz. % 165.60% 139.61% 181.77% 200.34% 85.04% 99.74% 100.00%
Tax -17,326 -15,848 -24,248 -19,300 -9,610 -13,198 -10,314 41.18%
  QoQ % -9.33% 34.64% -25.64% -100.83% 27.19% -27.97% -
  Horiz. % 167.99% 153.66% 235.10% 187.12% 93.17% 127.97% 100.00%
NP 59,743 49,125 60,346 73,932 29,966 33,217 36,224 39.46%
  QoQ % 21.61% -18.59% -18.38% 146.72% -9.79% -8.30% -
  Horiz. % 164.93% 135.62% 166.59% 204.10% 82.72% 91.70% 100.00%
NP to SH 60,607 50,230 59,914 73,496 30,102 33,101 36,014 41.35%
  QoQ % 20.66% -16.16% -18.48% 144.16% -9.06% -8.09% -
  Horiz. % 168.29% 139.48% 166.36% 204.08% 83.58% 91.91% 100.00%
Tax Rate 22.48 % 24.39 % 28.66 % 20.70 % 24.28 % 28.44 % 22.16 % 0.96%
  QoQ % -7.83% -14.90% 38.45% -14.74% -14.63% 28.34% -
  Horiz. % 101.44% 110.06% 129.33% 93.41% 109.57% 128.34% 100.00%
Total Cost 1,255,336 1,157,746 1,099,534 900,996 793,096 738,764 700,044 47.44%
  QoQ % 8.43% 5.29% 22.04% 13.60% 7.35% 5.53% -
  Horiz. % 179.32% 165.38% 157.07% 128.71% 113.29% 105.53% 100.00%
Net Worth 507,441 485,362 479,447 474,222 439,386 450,454 444,648 9.18%
  QoQ % 4.55% 1.23% 1.10% 7.93% -2.46% 1.31% -
  Horiz. % 114.12% 109.16% 107.83% 106.65% 98.82% 101.31% 100.00%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 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
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 507,441 485,362 479,447 474,222 439,386 450,454 444,648 9.18%
  QoQ % 4.55% 1.23% 1.10% 7.93% -2.46% 1.31% -
  Horiz. % 114.12% 109.16% 107.83% 106.65% 98.82% 101.31% 100.00%
NOSH 84,998 85,002 85,008 84,986 84,987 84,991 85,018 -0.02%
  QoQ % -0.00% -0.01% 0.03% -0.00% -0.00% -0.03% -
  Horiz. % 99.98% 99.98% 99.99% 99.96% 99.96% 99.97% 100.00%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 4.54 % 4.07 % 5.20 % 7.58 % 3.64 % 4.30 % 4.92 % -5.20%
  QoQ % 11.55% -21.73% -31.40% 108.24% -15.35% -12.60% -
  Horiz. % 92.28% 82.72% 105.69% 154.07% 73.98% 87.40% 100.00%
ROE 11.94 % 10.35 % 12.50 % 15.50 % 6.85 % 7.35 % 8.10 % 29.43%
  QoQ % 15.36% -17.20% -19.35% 126.28% -6.80% -9.26% -
  Horiz. % 147.41% 127.78% 154.32% 191.36% 84.57% 90.74% 100.00%
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 1,547.18 1,419.81 1,364.43 1,147.16 968.45 908.30 866.01 47.08%
  QoQ % 8.97% 4.06% 18.94% 18.45% 6.62% 4.88% -
  Horiz. % 178.66% 163.95% 157.55% 132.46% 111.83% 104.88% 100.00%
EPS 71.30 59.09 70.48 86.48 35.41 38.95 42.36 41.37%
  QoQ % 20.66% -16.16% -18.50% 144.22% -9.09% -8.05% -
  Horiz. % 168.32% 139.49% 166.38% 204.15% 83.59% 91.95% 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 5.9700 5.7100 5.6400 5.5800 5.1700 5.3000 5.2300 9.20%
  QoQ % 4.55% 1.24% 1.08% 7.93% -2.45% 1.34% -
  Horiz. % 114.15% 109.18% 107.84% 106.69% 98.85% 101.34% 100.00%
Adjusted Per Share Value based on latest NOSH - 93,500
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 1,406.50 1,290.77 1,240.51 1,042.70 880.28 825.65 787.45 47.06%
  QoQ % 8.97% 4.05% 18.97% 18.45% 6.62% 4.85% -
  Horiz. % 178.61% 163.92% 157.54% 132.41% 111.79% 104.85% 100.00%
EPS 64.82 53.72 64.08 78.61 32.19 35.40 38.52 41.34%
  QoQ % 20.66% -16.17% -18.48% 144.21% -9.07% -8.10% -
  Horiz. % 168.28% 139.46% 166.36% 204.08% 83.57% 91.90% 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 5.4272 5.1910 5.1278 5.0719 4.6993 4.8177 4.7556 9.18%
  QoQ % 4.55% 1.23% 1.10% 7.93% -2.46% 1.31% -
  Horiz. % 114.12% 109.16% 107.83% 106.65% 98.82% 101.31% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 5.2000 4.3200 3.9900 3.9200 3.7500 3.4800 3.3000 -
P/RPS 0.34 0.30 0.29 0.34 0.39 0.38 0.38 -7.13%
  QoQ % 13.33% 3.45% -14.71% -12.82% 2.63% 0.00% -
  Horiz. % 89.47% 78.95% 76.32% 89.47% 102.63% 100.00% 100.00%
P/EPS 7.29 7.31 5.66 4.53 10.59 8.94 7.79 -4.31%
  QoQ % -0.27% 29.15% 24.94% -57.22% 18.46% 14.76% -
  Horiz. % 93.58% 93.84% 72.66% 58.15% 135.94% 114.76% 100.00%
EY 13.71 13.68 17.66 22.06 9.45 11.19 12.84 4.46%
  QoQ % 0.22% -22.54% -19.95% 133.44% -15.55% -12.85% -
  Horiz. % 106.78% 106.54% 137.54% 171.81% 73.60% 87.15% 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 0.87 0.76 0.71 0.70 0.73 0.66 0.63 23.94%
  QoQ % 14.47% 7.04% 1.43% -4.11% 10.61% 4.76% -
  Horiz. % 138.10% 120.63% 112.70% 111.11% 115.87% 104.76% 100.00%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 30/11/10 30/08/10 27/05/10 25/02/10 26/11/09 27/08/09 -
Price 5.0800 4.8100 4.2100 3.7000 3.8500 4.0000 3.5000 -
P/RPS 0.33 0.34 0.31 0.32 0.40 0.44 0.40 -12.01%
  QoQ % -2.94% 9.68% -3.12% -20.00% -9.09% 10.00% -
  Horiz. % 82.50% 85.00% 77.50% 80.00% 100.00% 110.00% 100.00%
P/EPS 7.12 8.14 5.97 4.28 10.87 10.27 8.26 -9.40%
  QoQ % -12.53% 36.35% 39.49% -60.63% 5.84% 24.33% -
  Horiz. % 86.20% 98.55% 72.28% 51.82% 131.60% 124.33% 100.00%
EY 14.04 12.29 16.74 23.37 9.20 9.74 12.10 10.39%
  QoQ % 14.24% -26.58% -28.37% 154.02% -5.54% -19.50% -
  Horiz. % 116.03% 101.57% 138.35% 193.14% 76.03% 80.50% 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 0.85 0.84 0.75 0.66 0.74 0.75 0.67 17.14%
  QoQ % 1.19% 12.00% 13.64% -10.81% -1.33% 11.94% -
  Horiz. % 126.87% 125.37% 111.94% 98.51% 110.45% 111.94% 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
 
 

574  435  584  558 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PA 0.20+0.015 
 IRIS 0.395+0.025 
 PA-WB 0.14+0.03 
 AT 0.170.00 
 VIVOCOM 0.965+0.13 
 DNEX 0.285+0.005 
 JAKS 0.69+0.015 
 SCIB 2.99+0.45 
 KSTAR 0.115-0.03 
 DNEX-WD 0.055-0.005 

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