Highlights

[BLDPLNT] QoQ Cumulative Quarter Result on 2010-09-30 [#3]

Stock [BLDPLNT]: BLD PLANTATION BHD
Announcement Date 30-Nov-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Sep-2010  [#3]
Profit Trend QoQ -     25.76%    YoY -     51.75%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 903,470 423,608 1,315,079 905,154 579,940 243,732 823,062 6.43%
  QoQ % 113.28% -67.79% 45.29% 56.08% 137.94% -70.39% -
  Horiz. % 109.77% 51.47% 159.78% 109.97% 70.46% 29.61% 100.00%
PBT 76,985 47,463 77,069 48,730 42,297 23,308 39,576 56.02%
  QoQ % 62.20% -38.41% 58.16% 15.21% 81.47% -41.11% -
  Horiz. % 194.52% 119.93% 194.74% 123.13% 106.88% 58.89% 100.00%
Tax -20,028 -13,146 -17,326 -11,886 -12,124 -4,825 -9,610 63.38%
  QoQ % -52.35% 24.13% -45.77% 1.96% -151.27% 49.79% -
  Horiz. % 208.41% 136.80% 180.29% 123.68% 126.16% 50.21% 100.00%
NP 56,957 34,317 59,743 36,844 30,173 18,483 29,966 53.62%
  QoQ % 65.97% -42.56% 62.15% 22.11% 63.25% -38.32% -
  Horiz. % 190.07% 114.52% 199.37% 122.95% 100.69% 61.68% 100.00%
NP to SH 57,083 34,325 60,607 37,673 29,957 18,374 30,102 53.39%
  QoQ % 66.30% -43.36% 60.88% 25.76% 63.04% -38.96% -
  Horiz. % 189.63% 114.03% 201.34% 125.15% 99.52% 61.04% 100.00%
Tax Rate 26.02 % 27.70 % 22.48 % 24.39 % 28.66 % 20.70 % 24.28 % 4.74%
  QoQ % -6.06% 23.22% -7.83% -14.90% 38.45% -14.74% -
  Horiz. % 107.17% 114.09% 92.59% 100.45% 118.04% 85.26% 100.00%
Total Cost 846,513 389,291 1,255,336 868,310 549,767 225,249 793,096 4.45%
  QoQ % 117.45% -68.99% 44.57% 57.94% 144.07% -71.60% -
  Horiz. % 106.74% 49.08% 158.28% 109.48% 69.32% 28.40% 100.00%
Net Worth 553,320 542,331 507,441 485,362 479,447 474,222 439,386 16.66%
  QoQ % 2.03% 6.88% 4.55% 1.23% 1.10% 7.93% -
  Horiz. % 125.93% 123.43% 115.49% 110.46% 109.12% 107.93% 100.00%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 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
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 553,320 542,331 507,441 485,362 479,447 474,222 439,386 16.66%
  QoQ % 2.03% 6.88% 4.55% 1.23% 1.10% 7.93% -
  Horiz. % 125.93% 123.43% 115.49% 110.46% 109.12% 107.93% 100.00%
NOSH 84,995 85,004 84,998 85,002 85,008 84,986 84,987 0.01%
  QoQ % -0.01% 0.01% -0.00% -0.01% 0.03% -0.00% -
  Horiz. % 100.01% 100.02% 100.01% 100.02% 100.02% 100.00% 100.00%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 6.30 % 8.10 % 4.54 % 4.07 % 5.20 % 7.58 % 3.64 % 44.30%
  QoQ % -22.22% 78.41% 11.55% -21.73% -31.40% 108.24% -
  Horiz. % 173.08% 222.53% 124.73% 111.81% 142.86% 208.24% 100.00%
ROE 10.32 % 6.33 % 11.94 % 7.76 % 6.25 % 3.87 % 6.85 % 31.52%
  QoQ % 63.03% -46.98% 53.87% 24.16% 61.50% -43.50% -
  Horiz. % 150.66% 92.41% 174.31% 113.28% 91.24% 56.50% 100.00%
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 1,062.96 498.33 1,547.18 1,064.86 682.21 286.79 968.45 6.42%
  QoQ % 113.30% -67.79% 45.29% 56.09% 137.88% -70.39% -
  Horiz. % 109.76% 51.46% 159.76% 109.96% 70.44% 29.61% 100.00%
EPS 67.16 40.38 71.30 44.32 35.24 21.62 35.41 53.40%
  QoQ % 66.32% -43.37% 60.88% 25.77% 63.00% -38.94% -
  Horiz. % 189.66% 114.04% 201.36% 125.16% 99.52% 61.06% 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 6.5100 6.3800 5.9700 5.7100 5.6400 5.5800 5.1700 16.66%
  QoQ % 2.04% 6.87% 4.55% 1.24% 1.08% 7.93% -
  Horiz. % 125.92% 123.40% 115.47% 110.44% 109.09% 107.93% 100.00%
Adjusted Per Share Value based on latest NOSH - 93,500
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 966.28 453.06 1,406.50 968.08 620.26 260.68 880.28 6.43%
  QoQ % 113.28% -67.79% 45.29% 56.08% 137.94% -70.39% -
  Horiz. % 109.77% 51.47% 159.78% 109.97% 70.46% 29.61% 100.00%
EPS 61.05 36.71 64.82 40.29 32.04 19.65 32.19 53.40%
  QoQ % 66.30% -43.37% 60.88% 25.75% 63.05% -38.96% -
  Horiz. % 189.66% 114.04% 201.37% 125.16% 99.53% 61.04% 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 5.9179 5.8003 5.4272 5.1910 5.1278 5.0719 4.6993 16.66%
  QoQ % 2.03% 6.87% 4.55% 1.23% 1.10% 7.93% -
  Horiz. % 125.93% 123.43% 115.49% 110.46% 109.12% 107.93% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 6.8000 5.1000 5.2000 4.3200 3.9900 3.9200 3.7500 -
P/RPS 0.64 1.02 0.34 0.41 0.58 1.37 0.39 39.25%
  QoQ % -37.25% 200.00% -17.07% -29.31% -57.66% 251.28% -
  Horiz. % 164.10% 261.54% 87.18% 105.13% 148.72% 351.28% 100.00%
P/EPS 10.13 12.63 7.29 9.75 11.32 18.13 10.59 -2.93%
  QoQ % -19.79% 73.25% -25.23% -13.87% -37.56% 71.20% -
  Horiz. % 95.66% 119.26% 68.84% 92.07% 106.89% 171.20% 100.00%
EY 9.88 7.92 13.71 10.26 8.83 5.52 9.45 3.02%
  QoQ % 24.75% -42.23% 33.63% 16.19% 59.96% -41.59% -
  Horiz. % 104.55% 83.81% 145.08% 108.57% 93.44% 58.41% 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 1.04 0.80 0.87 0.76 0.71 0.70 0.73 26.69%
  QoQ % 30.00% -8.05% 14.47% 7.04% 1.43% -4.11% -
  Horiz. % 142.47% 109.59% 119.18% 104.11% 97.26% 95.89% 100.00%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 26/08/11 31/05/11 28/02/11 30/11/10 30/08/10 27/05/10 25/02/10 -
Price 6.7600 5.4300 5.0800 4.8100 4.2100 3.7000 3.8500 -
P/RPS 0.64 1.09 0.33 0.45 0.62 1.29 0.40 36.92%
  QoQ % -41.28% 230.30% -26.67% -27.42% -51.94% 222.50% -
  Horiz. % 160.00% 272.50% 82.50% 112.50% 155.00% 322.50% 100.00%
P/EPS 10.07 13.45 7.12 10.85 11.95 17.11 10.87 -4.98%
  QoQ % -25.13% 88.90% -34.38% -9.21% -30.16% 57.41% -
  Horiz. % 92.64% 123.74% 65.50% 99.82% 109.94% 157.41% 100.00%
EY 9.93 7.44 14.04 9.21 8.37 5.84 9.20 5.24%
  QoQ % 33.47% -47.01% 52.44% 10.04% 43.32% -36.52% -
  Horiz. % 107.93% 80.87% 152.61% 100.11% 90.98% 63.48% 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 1.04 0.85 0.85 0.84 0.75 0.66 0.74 25.55%
  QoQ % 22.35% 0.00% 1.19% 12.00% 13.64% -10.81% -
  Horiz. % 140.54% 114.86% 114.86% 113.51% 101.35% 89.19% 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.
 


 

358  242  498  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers