Highlights

[BLDPLNT] QoQ Annualized Quarter Result on 2011-03-31 [#1]

Stock [BLDPLNT]: BLD PLANTATION BHD
Announcement Date 31-May-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Mar-2011  [#1]
Profit Trend QoQ -     126.54%    YoY -     86.81%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 1,896,657 1,877,757 1,806,940 1,694,432 1,315,079 1,206,872 1,159,880 38.67%
  QoQ % 1.01% 3.92% 6.64% 28.85% 8.97% 4.05% -
  Horiz. % 163.52% 161.89% 155.79% 146.09% 113.38% 104.05% 100.00%
PBT 125,760 138,241 153,970 189,852 77,069 64,973 84,594 30.16%
  QoQ % -9.03% -10.22% -18.90% 146.34% 18.62% -23.19% -
  Horiz. % 148.66% 163.42% 182.01% 224.43% 91.10% 76.81% 100.00%
Tax -19,154 -36,176 -40,056 -52,584 -17,326 -15,848 -24,248 -14.51%
  QoQ % 47.05% 9.69% 23.82% -203.50% -9.33% 34.64% -
  Horiz. % 78.99% 149.19% 165.19% 216.86% 71.45% 65.36% 100.00%
NP 106,606 102,065 113,914 137,268 59,743 49,125 60,346 45.98%
  QoQ % 4.45% -10.40% -17.01% 129.76% 21.61% -18.59% -
  Horiz. % 176.66% 169.13% 188.77% 227.47% 99.00% 81.41% 100.00%
NP to SH 106,599 101,597 114,166 137,300 60,607 50,230 59,914 46.68%
  QoQ % 4.92% -11.01% -16.85% 126.54% 20.66% -16.16% -
  Horiz. % 177.92% 169.57% 190.55% 229.16% 101.16% 83.84% 100.00%
Tax Rate 15.23 % 26.17 % 26.02 % 27.70 % 22.48 % 24.39 % 28.66 % -34.32%
  QoQ % -41.80% 0.58% -6.06% 23.22% -7.83% -14.90% -
  Horiz. % 53.14% 91.31% 90.79% 96.65% 78.44% 85.10% 100.00%
Total Cost 1,790,051 1,775,692 1,693,026 1,557,164 1,255,336 1,157,746 1,099,534 38.27%
  QoQ % 0.81% 4.88% 8.72% 24.04% 8.43% 5.29% -
  Horiz. % 162.80% 161.49% 153.98% 141.62% 114.17% 105.29% 100.00%
Net Worth 600,958 572,930 553,320 542,331 507,441 485,362 479,447 16.20%
  QoQ % 4.89% 3.54% 2.03% 6.88% 4.55% 1.23% -
  Horiz. % 125.34% 119.50% 115.41% 113.12% 105.84% 101.23% 100.00%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 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
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 600,958 572,930 553,320 542,331 507,441 485,362 479,447 16.20%
  QoQ % 4.89% 3.54% 2.03% 6.88% 4.55% 1.23% -
  Horiz. % 125.34% 119.50% 115.41% 113.12% 105.84% 101.23% 100.00%
NOSH 85,001 85,004 84,995 85,004 84,998 85,002 85,008 -0.01%
  QoQ % -0.00% 0.01% -0.01% 0.01% -0.00% -0.01% -
  Horiz. % 99.99% 100.00% 99.98% 100.00% 99.99% 99.99% 100.00%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 5.62 % 5.44 % 6.30 % 8.10 % 4.54 % 4.07 % 5.20 % 5.30%
  QoQ % 3.31% -13.65% -22.22% 78.41% 11.55% -21.73% -
  Horiz. % 108.08% 104.62% 121.15% 155.77% 87.31% 78.27% 100.00%
ROE 17.74 % 17.73 % 20.63 % 25.32 % 11.94 % 10.35 % 12.50 % 26.21%
  QoQ % 0.06% -14.06% -18.52% 112.06% 15.36% -17.20% -
  Horiz. % 141.92% 141.84% 165.04% 202.56% 95.52% 82.80% 100.00%
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 2,231.33 2,209.01 2,125.92 1,993.33 1,547.18 1,419.81 1,364.43 38.68%
  QoQ % 1.01% 3.91% 6.65% 28.84% 8.97% 4.06% -
  Horiz. % 163.54% 161.90% 155.81% 146.09% 113.39% 104.06% 100.00%
EPS 125.41 119.52 134.32 161.52 71.30 59.09 70.48 46.69%
  QoQ % 4.93% -11.02% -16.84% 126.54% 20.66% -16.16% -
  Horiz. % 177.94% 169.58% 190.58% 229.17% 101.16% 83.84% 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 7.0700 6.7400 6.5100 6.3800 5.9700 5.7100 5.6400 16.21%
  QoQ % 4.90% 3.53% 2.04% 6.87% 4.55% 1.24% -
  Horiz. % 125.35% 119.50% 115.43% 113.12% 105.85% 101.24% 100.00%
Adjusted Per Share Value based on latest NOSH - 93,500
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 2,028.51 2,008.30 1,932.56 1,812.23 1,406.50 1,290.77 1,240.51 38.67%
  QoQ % 1.01% 3.92% 6.64% 28.85% 8.97% 4.05% -
  Horiz. % 163.52% 161.89% 155.79% 146.09% 113.38% 104.05% 100.00%
EPS 114.01 108.66 122.10 146.84 64.82 53.72 64.08 46.68%
  QoQ % 4.92% -11.01% -16.85% 126.54% 20.66% -16.17% -
  Horiz. % 177.92% 169.57% 190.54% 229.15% 101.15% 83.83% 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 6.4274 6.1276 5.9179 5.8003 5.4272 5.1910 5.1278 16.20%
  QoQ % 4.89% 3.54% 2.03% 6.87% 4.55% 1.23% -
  Horiz. % 125.34% 119.50% 115.41% 113.11% 105.84% 101.23% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 7.2900 5.9200 6.8000 5.1000 5.2000 4.3200 3.9900 -
P/RPS 0.33 0.27 0.32 0.26 0.34 0.30 0.29 8.97%
  QoQ % 22.22% -15.62% 23.08% -23.53% 13.33% 3.45% -
  Horiz. % 113.79% 93.10% 110.34% 89.66% 117.24% 103.45% 100.00%
P/EPS 5.81 4.95 5.06 3.16 7.29 7.31 5.66 1.75%
  QoQ % 17.37% -2.17% 60.13% -56.65% -0.27% 29.15% -
  Horiz. % 102.65% 87.46% 89.40% 55.83% 128.80% 129.15% 100.00%
EY 17.20 20.19 19.75 31.67 13.71 13.68 17.66 -1.74%
  QoQ % -14.81% 2.23% -37.64% 131.00% 0.22% -22.54% -
  Horiz. % 97.40% 114.33% 111.83% 179.33% 77.63% 77.46% 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 1.03 0.88 1.04 0.80 0.87 0.76 0.71 28.06%
  QoQ % 17.05% -15.38% 30.00% -8.05% 14.47% 7.04% -
  Horiz. % 145.07% 123.94% 146.48% 112.68% 122.54% 107.04% 100.00%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 29/02/12 30/11/11 26/08/11 31/05/11 28/02/11 30/11/10 30/08/10 -
Price 9.5000 6.9000 6.7600 5.4300 5.0800 4.8100 4.2100 -
P/RPS 0.43 0.31 0.32 0.27 0.33 0.34 0.31 24.30%
  QoQ % 38.71% -3.12% 18.52% -18.18% -2.94% 9.68% -
  Horiz. % 138.71% 100.00% 103.23% 87.10% 106.45% 109.68% 100.00%
P/EPS 7.58 5.77 5.03 3.36 7.12 8.14 5.97 17.20%
  QoQ % 31.37% 14.71% 49.70% -52.81% -12.53% 36.35% -
  Horiz. % 126.97% 96.65% 84.25% 56.28% 119.26% 136.35% 100.00%
EY 13.20 17.32 19.87 29.75 14.04 12.29 16.74 -14.61%
  QoQ % -23.79% -12.83% -33.21% 111.89% 14.24% -26.58% -
  Horiz. % 78.85% 103.46% 118.70% 177.72% 83.87% 73.42% 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 1.34 1.02 1.04 0.85 0.85 0.84 0.75 47.09%
  QoQ % 31.37% -1.92% 22.35% 0.00% 1.19% 12.00% -
  Horiz. % 178.67% 136.00% 138.67% 113.33% 113.33% 112.00% 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.
 


 

2001 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.860.00 
 KOTRA 2.060.00 
 UCREST 0.160.00 
 PINEAPP 0.3850.00 
 PUC 0.0550.00 
 WILLOW 0.4350.00 
 IRIS 0.140.00 
 TOPGLOV-C60 0.0650.00 
 BTECH 0.220.00 
 3A 0.800.00 
Partners & Brokers