Highlights

[BLDPLNT] QoQ Cumulative Quarter Result on 2011-12-31 [#4]

Stock [BLDPLNT]: BLD PLANTATION BHD
Announcement Date 29-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Dec-2011  [#4]
Profit Trend QoQ -     39.90%    YoY -     75.89%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 1,404,369 886,823 494,001 1,896,657 1,408,318 903,470 423,608 121.85%
  QoQ % 58.36% 79.52% -73.95% 34.68% 55.88% 113.28% -
  Horiz. % 331.53% 209.35% 116.62% 447.74% 332.46% 213.28% 100.00%
PBT 69,393 50,453 20,073 125,760 103,681 76,985 47,463 28.73%
  QoQ % 37.54% 151.35% -84.04% 21.30% 34.68% 62.20% -
  Horiz. % 146.20% 106.30% 42.29% 264.96% 218.45% 162.20% 100.00%
Tax -17,486 -13,240 -5,298 -19,154 -27,132 -20,028 -13,146 20.88%
  QoQ % -32.07% -149.91% 72.34% 29.40% -35.47% -52.35% -
  Horiz. % 133.01% 100.72% 40.30% 145.70% 206.39% 152.35% 100.00%
NP 51,907 37,213 14,775 106,606 76,549 56,957 34,317 31.67%
  QoQ % 39.49% 151.86% -86.14% 39.27% 34.40% 65.97% -
  Horiz. % 151.26% 108.44% 43.05% 310.65% 223.06% 165.97% 100.00%
NP to SH 51,192 37,059 14,677 106,599 76,198 57,083 34,325 30.44%
  QoQ % 38.14% 152.50% -86.23% 39.90% 33.49% 66.30% -
  Horiz. % 149.14% 107.97% 42.76% 310.56% 221.99% 166.30% 100.00%
Tax Rate 25.20 % 26.24 % 26.39 % 15.23 % 26.17 % 26.02 % 27.70 % -6.10%
  QoQ % -3.96% -0.57% 73.28% -41.80% 0.58% -6.06% -
  Horiz. % 90.97% 94.73% 95.27% 54.98% 94.48% 93.94% 100.00%
Total Cost 1,352,462 849,610 479,226 1,790,051 1,331,769 846,513 389,291 128.87%
  QoQ % 59.19% 77.29% -73.23% 34.41% 57.32% 117.45% -
  Horiz. % 347.42% 218.25% 123.10% 459.82% 342.10% 217.45% 100.00%
Net Worth 635,862 625,583 615,295 600,958 572,930 553,320 542,331 11.16%
  QoQ % 1.64% 1.67% 2.39% 4.89% 3.54% 2.03% -
  Horiz. % 117.25% 115.35% 113.45% 110.81% 105.64% 102.03% 100.00%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 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
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 635,862 625,583 615,295 600,958 572,930 553,320 542,331 11.16%
  QoQ % 1.64% 1.67% 2.39% 4.89% 3.54% 2.03% -
  Horiz. % 117.25% 115.35% 113.45% 110.81% 105.64% 102.03% 100.00%
NOSH 85,008 84,997 84,985 85,001 85,004 84,995 85,004 0.00%
  QoQ % 0.01% 0.01% -0.02% -0.00% 0.01% -0.01% -
  Horiz. % 100.00% 99.99% 99.98% 100.00% 100.00% 99.99% 100.00%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 3.70 % 4.20 % 2.99 % 5.62 % 5.44 % 6.30 % 8.10 % -40.60%
  QoQ % -11.90% 40.47% -46.80% 3.31% -13.65% -22.22% -
  Horiz. % 45.68% 51.85% 36.91% 69.38% 67.16% 77.78% 100.00%
ROE 8.05 % 5.92 % 2.39 % 17.74 % 13.30 % 10.32 % 6.33 % 17.33%
  QoQ % 35.98% 147.70% -86.53% 33.38% 28.88% 63.03% -
  Horiz. % 127.17% 93.52% 37.76% 280.25% 210.11% 163.03% 100.00%
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 1,652.04 1,043.35 581.28 2,231.33 1,656.76 1,062.96 498.33 121.85%
  QoQ % 58.34% 79.49% -73.95% 34.68% 55.86% 113.30% -
  Horiz. % 331.52% 209.37% 116.65% 447.76% 332.46% 213.30% 100.00%
EPS 60.22 43.60 17.27 125.41 89.64 67.16 40.38 30.44%
  QoQ % 38.12% 152.46% -86.23% 39.90% 33.47% 66.32% -
  Horiz. % 149.13% 107.97% 42.77% 310.57% 221.99% 166.32% 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 7.4800 7.3600 7.2400 7.0700 6.7400 6.5100 6.3800 11.15%
  QoQ % 1.63% 1.66% 2.40% 4.90% 3.53% 2.04% -
  Horiz. % 117.24% 115.36% 113.48% 110.82% 105.64% 102.04% 100.00%
Adjusted Per Share Value based on latest NOSH - 93,500
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 1,502.00 948.47 528.34 2,028.51 1,506.22 966.28 453.06 121.85%
  QoQ % 58.36% 79.52% -73.95% 34.68% 55.88% 113.28% -
  Horiz. % 331.52% 209.35% 116.62% 447.74% 332.45% 213.28% 100.00%
EPS 54.75 39.64 15.70 114.01 81.50 61.05 36.71 30.44%
  QoQ % 38.12% 152.48% -86.23% 39.89% 33.50% 66.30% -
  Horiz. % 149.14% 107.98% 42.77% 310.57% 222.01% 166.30% 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 6.8007 6.6907 6.5807 6.4274 6.1276 5.9179 5.8003 11.16%
  QoQ % 1.64% 1.67% 2.39% 4.89% 3.54% 2.03% -
  Horiz. % 117.25% 115.35% 113.45% 110.81% 105.64% 102.03% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 8.0900 8.3800 9.2300 7.2900 5.9200 6.8000 5.1000 -
P/RPS 0.49 0.80 1.59 0.33 0.36 0.64 1.02 -38.58%
  QoQ % -38.75% -49.69% 381.82% -8.33% -43.75% -37.25% -
  Horiz. % 48.04% 78.43% 155.88% 32.35% 35.29% 62.75% 100.00%
P/EPS 13.43 19.22 53.45 5.81 6.60 10.13 12.63 4.17%
  QoQ % -30.12% -64.04% 819.97% -11.97% -34.85% -19.79% -
  Horiz. % 106.33% 152.18% 423.20% 46.00% 52.26% 80.21% 100.00%
EY 7.44 5.20 1.87 17.20 15.14 9.88 7.92 -4.07%
  QoQ % 43.08% 178.07% -89.13% 13.61% 53.24% 24.75% -
  Horiz. % 93.94% 65.66% 23.61% 217.17% 191.16% 124.75% 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 1.08 1.14 1.27 1.03 0.88 1.04 0.80 22.08%
  QoQ % -5.26% -10.24% 23.30% 17.05% -15.38% 30.00% -
  Horiz. % 135.00% 142.50% 158.75% 128.75% 110.00% 130.00% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 26/08/11 31/05/11 -
Price 8.4000 8.2000 8.0000 9.5000 6.9000 6.7600 5.4300 -
P/RPS 0.51 0.79 1.38 0.43 0.42 0.64 1.09 -39.65%
  QoQ % -35.44% -42.75% 220.93% 2.38% -34.38% -41.28% -
  Horiz. % 46.79% 72.48% 126.61% 39.45% 38.53% 58.72% 100.00%
P/EPS 13.95 18.81 46.32 7.58 7.70 10.07 13.45 2.46%
  QoQ % -25.84% -59.39% 511.08% -1.56% -23.54% -25.13% -
  Horiz. % 103.72% 139.85% 344.39% 56.36% 57.25% 74.87% 100.00%
EY 7.17 5.32 2.16 13.20 12.99 9.93 7.44 -2.43%
  QoQ % 34.77% 146.30% -83.64% 1.62% 30.82% 33.47% -
  Horiz. % 96.37% 71.51% 29.03% 177.42% 174.60% 133.47% 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 1.12 1.11 1.10 1.34 1.02 1.04 0.85 20.13%
  QoQ % 0.90% 0.91% -17.91% 31.37% -1.92% 22.35% -
  Horiz. % 131.76% 130.59% 129.41% 157.65% 120.00% 122.35% 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 Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

185  755  494  1016 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MRDIY 1.74+0.14 
 VSOLAR 0.03-0.005 
 ASB 0.185+0.02 
 MAHSING 0.985-0.055 
 LUSTER 0.165-0.01 
 KGROUP-OR 0.0050.00 
 IRIS 0.255-0.01 
 KANGER 0.165-0.01 
 XOX 0.1050.00 
 PWORTH 0.0250.00 

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