Highlights

[BLDPLNT] QoQ Cumulative Quarter Result on 2011-09-30 [#3]

Stock [BLDPLNT]: BLD PLANTATION BHD
Announcement Date 30-Nov-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Sep-2011  [#3]
Profit Trend QoQ -     33.49%    YoY -     102.26%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 886,823 494,001 1,896,657 1,408,318 903,470 423,608 1,315,079 -23.12%
  QoQ % 79.52% -73.95% 34.68% 55.88% 113.28% -67.79% -
  Horiz. % 67.43% 37.56% 144.22% 107.09% 68.70% 32.21% 100.00%
PBT 50,453 20,073 125,760 103,681 76,985 47,463 77,069 -24.63%
  QoQ % 151.35% -84.04% 21.30% 34.68% 62.20% -38.41% -
  Horiz. % 65.46% 26.05% 163.18% 134.53% 99.89% 61.59% 100.00%
Tax -13,240 -5,298 -19,154 -27,132 -20,028 -13,146 -17,326 -16.43%
  QoQ % -149.91% 72.34% 29.40% -35.47% -52.35% 24.13% -
  Horiz. % 76.42% 30.58% 110.55% 156.60% 115.60% 75.87% 100.00%
NP 37,213 14,775 106,606 76,549 56,957 34,317 59,743 -27.09%
  QoQ % 151.86% -86.14% 39.27% 34.40% 65.97% -42.56% -
  Horiz. % 62.29% 24.73% 178.44% 128.13% 95.34% 57.44% 100.00%
NP to SH 37,059 14,677 106,599 76,198 57,083 34,325 60,607 -27.98%
  QoQ % 152.50% -86.23% 39.90% 33.49% 66.30% -43.36% -
  Horiz. % 61.15% 24.22% 175.89% 125.72% 94.19% 56.64% 100.00%
Tax Rate 26.24 % 26.39 % 15.23 % 26.17 % 26.02 % 27.70 % 22.48 % 10.87%
  QoQ % -0.57% 73.28% -41.80% 0.58% -6.06% 23.22% -
  Horiz. % 116.73% 117.39% 67.75% 116.41% 115.75% 123.22% 100.00%
Total Cost 849,610 479,226 1,790,051 1,331,769 846,513 389,291 1,255,336 -22.93%
  QoQ % 77.29% -73.23% 34.41% 57.32% 117.45% -68.99% -
  Horiz. % 67.68% 38.18% 142.60% 106.09% 67.43% 31.01% 100.00%
Net Worth 625,583 615,295 600,958 572,930 553,320 542,331 507,441 14.99%
  QoQ % 1.67% 2.39% 4.89% 3.54% 2.03% 6.88% -
  Horiz. % 123.28% 121.25% 118.43% 112.91% 109.04% 106.88% 100.00%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 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
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 625,583 615,295 600,958 572,930 553,320 542,331 507,441 14.99%
  QoQ % 1.67% 2.39% 4.89% 3.54% 2.03% 6.88% -
  Horiz. % 123.28% 121.25% 118.43% 112.91% 109.04% 106.88% 100.00%
NOSH 84,997 84,985 85,001 85,004 84,995 85,004 84,998 -0.00%
  QoQ % 0.01% -0.02% -0.00% 0.01% -0.01% 0.01% -
  Horiz. % 100.00% 99.98% 100.00% 100.01% 100.00% 100.01% 100.00%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 4.20 % 2.99 % 5.62 % 5.44 % 6.30 % 8.10 % 4.54 % -5.06%
  QoQ % 40.47% -46.80% 3.31% -13.65% -22.22% 78.41% -
  Horiz. % 92.51% 65.86% 123.79% 119.82% 138.77% 178.41% 100.00%
ROE 5.92 % 2.39 % 17.74 % 13.30 % 10.32 % 6.33 % 11.94 % -37.38%
  QoQ % 147.70% -86.53% 33.38% 28.88% 63.03% -46.98% -
  Horiz. % 49.58% 20.02% 148.58% 111.39% 86.43% 53.02% 100.00%
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 1,043.35 581.28 2,231.33 1,656.76 1,062.96 498.33 1,547.18 -23.12%
  QoQ % 79.49% -73.95% 34.68% 55.86% 113.30% -67.79% -
  Horiz. % 67.44% 37.57% 144.22% 107.08% 68.70% 32.21% 100.00%
EPS 43.60 17.27 125.41 89.64 67.16 40.38 71.30 -27.98%
  QoQ % 152.46% -86.23% 39.90% 33.47% 66.32% -43.37% -
  Horiz. % 61.15% 24.22% 175.89% 125.72% 94.19% 56.63% 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 7.3600 7.2400 7.0700 6.7400 6.5100 6.3800 5.9700 14.99%
  QoQ % 1.66% 2.40% 4.90% 3.53% 2.04% 6.87% -
  Horiz. % 123.28% 121.27% 118.43% 112.90% 109.05% 106.87% 100.00%
Adjusted Per Share Value based on latest NOSH - 93,500
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 948.47 528.34 2,028.51 1,506.22 966.28 453.06 1,406.50 -23.12%
  QoQ % 79.52% -73.95% 34.68% 55.88% 113.28% -67.79% -
  Horiz. % 67.43% 37.56% 144.22% 107.09% 68.70% 32.21% 100.00%
EPS 39.64 15.70 114.01 81.50 61.05 36.71 64.82 -27.97%
  QoQ % 152.48% -86.23% 39.89% 33.50% 66.30% -43.37% -
  Horiz. % 61.15% 24.22% 175.89% 125.73% 94.18% 56.63% 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 6.6907 6.5807 6.4274 6.1276 5.9179 5.8003 5.4272 14.99%
  QoQ % 1.67% 2.39% 4.89% 3.54% 2.03% 6.87% -
  Horiz. % 123.28% 121.25% 118.43% 112.91% 109.04% 106.87% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 8.3800 9.2300 7.2900 5.9200 6.8000 5.1000 5.2000 -
P/RPS 0.80 1.59 0.33 0.36 0.64 1.02 0.34 77.00%
  QoQ % -49.69% 381.82% -8.33% -43.75% -37.25% 200.00% -
  Horiz. % 235.29% 467.65% 97.06% 105.88% 188.24% 300.00% 100.00%
P/EPS 19.22 53.45 5.81 6.60 10.13 12.63 7.29 90.96%
  QoQ % -64.04% 819.97% -11.97% -34.85% -19.79% 73.25% -
  Horiz. % 263.65% 733.20% 79.70% 90.53% 138.96% 173.25% 100.00%
EY 5.20 1.87 17.20 15.14 9.88 7.92 13.71 -47.63%
  QoQ % 178.07% -89.13% 13.61% 53.24% 24.75% -42.23% -
  Horiz. % 37.93% 13.64% 125.46% 110.43% 72.06% 57.77% 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 1.14 1.27 1.03 0.88 1.04 0.80 0.87 19.76%
  QoQ % -10.24% 23.30% 17.05% -15.38% 30.00% -8.05% -
  Horiz. % 131.03% 145.98% 118.39% 101.15% 119.54% 91.95% 100.00%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 30/08/12 31/05/12 29/02/12 30/11/11 26/08/11 31/05/11 28/02/11 -
Price 8.2000 8.0000 9.5000 6.9000 6.7600 5.4300 5.0800 -
P/RPS 0.79 1.38 0.43 0.42 0.64 1.09 0.33 79.05%
  QoQ % -42.75% 220.93% 2.38% -34.38% -41.28% 230.30% -
  Horiz. % 239.39% 418.18% 130.30% 127.27% 193.94% 330.30% 100.00%
P/EPS 18.81 46.32 7.58 7.70 10.07 13.45 7.12 91.22%
  QoQ % -59.39% 511.08% -1.56% -23.54% -25.13% 88.90% -
  Horiz. % 264.19% 650.56% 106.46% 108.15% 141.43% 188.90% 100.00%
EY 5.32 2.16 13.20 12.99 9.93 7.44 14.04 -47.67%
  QoQ % 146.30% -83.64% 1.62% 30.82% 33.47% -47.01% -
  Horiz. % 37.89% 15.38% 94.02% 92.52% 70.73% 52.99% 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 1.11 1.10 1.34 1.02 1.04 0.85 0.85 19.49%
  QoQ % 0.91% -17.91% 31.37% -1.92% 22.35% 0.00% -
  Horiz. % 130.59% 129.41% 157.65% 120.00% 122.35% 100.00% 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.
 


 

429  281  549  742 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.30+0.01 
 ARMADA 0.525+0.035 
 DGB 0.15-0.015 
 PWORTH 0.04-0.005 
 MLAB 0.065+0.02 
 HSI-H8F 0.420.00 
 HSI-C7K 0.315-0.02 
 VELESTO 0.380.00 
 ISTONE 0.21-0.015 
 FPGROUP 0.54+0.045 
Partners & Brokers