Highlights

[BLDPLNT] QoQ Cumulative 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 -     60.88%    YoY -     101.34%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 1,408,318 903,470 423,608 1,315,079 905,154 579,940 243,732 221.66%
  QoQ % 55.88% 113.28% -67.79% 45.29% 56.08% 137.94% -
  Horiz. % 577.81% 370.68% 173.80% 539.56% 371.37% 237.94% 100.00%
PBT 103,681 76,985 47,463 77,069 48,730 42,297 23,308 170.23%
  QoQ % 34.68% 62.20% -38.41% 58.16% 15.21% 81.47% -
  Horiz. % 444.83% 330.29% 203.63% 330.65% 209.07% 181.47% 100.00%
Tax -27,132 -20,028 -13,146 -17,326 -11,886 -12,124 -4,825 215.89%
  QoQ % -35.47% -52.35% 24.13% -45.77% 1.96% -151.27% -
  Horiz. % 562.32% 415.09% 272.46% 359.09% 246.34% 251.27% 100.00%
NP 76,549 56,957 34,317 59,743 36,844 30,173 18,483 157.67%
  QoQ % 34.40% 65.97% -42.56% 62.15% 22.11% 63.25% -
  Horiz. % 414.16% 308.16% 185.67% 323.23% 199.34% 163.25% 100.00%
NP to SH 76,198 57,083 34,325 60,607 37,673 29,957 18,374 157.90%
  QoQ % 33.49% 66.30% -43.36% 60.88% 25.76% 63.04% -
  Horiz. % 414.71% 310.67% 186.81% 329.85% 205.03% 163.04% 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 1,331,769 846,513 389,291 1,255,336 868,310 549,767 225,249 226.62%
  QoQ % 57.32% 117.45% -68.99% 44.57% 57.94% 144.07% -
  Horiz. % 591.24% 375.81% 172.83% 557.31% 385.49% 244.07% 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 13.30 % 10.32 % 6.33 % 11.94 % 7.76 % 6.25 % 3.87 % 127.56%
  QoQ % 28.88% 63.03% -46.98% 53.87% 24.16% 61.50% -
  Horiz. % 343.67% 266.67% 163.57% 308.53% 200.52% 161.50% 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 1,656.76 1,062.96 498.33 1,547.18 1,064.86 682.21 286.79 221.61%
  QoQ % 55.86% 113.30% -67.79% 45.29% 56.09% 137.88% -
  Horiz. % 577.69% 370.64% 173.76% 539.48% 371.30% 237.88% 100.00%
EPS 89.64 67.16 40.38 71.30 44.32 35.24 21.62 157.86%
  QoQ % 33.47% 66.32% -43.37% 60.88% 25.77% 63.00% -
  Horiz. % 414.62% 310.64% 186.77% 329.79% 205.00% 163.00% 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 1,506.22 966.28 453.06 1,406.50 968.08 620.26 260.68 221.66%
  QoQ % 55.88% 113.28% -67.79% 45.29% 56.08% 137.94% -
  Horiz. % 577.80% 370.68% 173.80% 539.55% 371.37% 237.94% 100.00%
EPS 81.50 61.05 36.71 64.82 40.29 32.04 19.65 157.92%
  QoQ % 33.50% 66.30% -43.37% 60.88% 25.75% 63.05% -
  Horiz. % 414.76% 310.69% 186.82% 329.87% 205.04% 163.05% 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 0.36 0.64 1.02 0.34 0.41 0.58 1.37 -58.94%
  QoQ % -43.75% -37.25% 200.00% -17.07% -29.31% -57.66% -
  Horiz. % 26.28% 46.72% 74.45% 24.82% 29.93% 42.34% 100.00%
P/EPS 6.60 10.13 12.63 7.29 9.75 11.32 18.13 -48.99%
  QoQ % -34.85% -19.79% 73.25% -25.23% -13.87% -37.56% -
  Horiz. % 36.40% 55.87% 69.66% 40.21% 53.78% 62.44% 100.00%
EY 15.14 9.88 7.92 13.71 10.26 8.83 5.52 95.82%
  QoQ % 53.24% 24.75% -42.23% 33.63% 16.19% 59.96% -
  Horiz. % 274.28% 178.99% 143.48% 248.37% 185.87% 159.96% 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 0.42 0.64 1.09 0.33 0.45 0.62 1.29 -52.64%
  QoQ % -34.38% -41.28% 230.30% -26.67% -27.42% -51.94% -
  Horiz. % 32.56% 49.61% 84.50% 25.58% 34.88% 48.06% 100.00%
P/EPS 7.70 10.07 13.45 7.12 10.85 11.95 17.11 -41.25%
  QoQ % -23.54% -25.13% 88.90% -34.38% -9.21% -30.16% -
  Horiz. % 45.00% 58.85% 78.61% 41.61% 63.41% 69.84% 100.00%
EY 12.99 9.93 7.44 14.04 9.21 8.37 5.84 70.32%
  QoQ % 30.82% 33.47% -47.01% 52.44% 10.04% 43.32% -
  Horiz. % 222.43% 170.03% 127.40% 240.41% 157.71% 143.32% 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.
 


 

1977 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.8050.00 
 KOTRA 2.030.00 
 UCREST 0.1250.00 
 EITA 1.490.00 
 PUC 0.0450.00 
 WILLOW 0.560.00 
 IRIS 0.130.00 
 HSI-C9L 0.000.00 
 HOOVER 0.430.00 
 BTECH 0.2050.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers