Highlights

[BLDPLNT] QoQ Cumulative Quarter Result on 2010-03-31 [#1]

Stock [BLDPLNT]: BLD PLANTATION BHD
Announcement Date 27-May-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Mar-2010  [#1]
Profit Trend QoQ -     -38.96%    YoY -     273.15%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 1,315,079 905,154 579,940 243,732 823,062 578,986 368,134 133.14%
  QoQ % 45.29% 56.08% 137.94% -70.39% 42.16% 57.28% -
  Horiz. % 357.23% 245.88% 157.54% 66.21% 223.58% 157.28% 100.00%
PBT 77,069 48,730 42,297 23,308 39,576 34,812 23,269 121.71%
  QoQ % 58.16% 15.21% 81.47% -41.11% 13.68% 49.61% -
  Horiz. % 331.21% 209.42% 181.77% 100.17% 170.08% 149.61% 100.00%
Tax -17,326 -11,886 -12,124 -4,825 -9,610 -9,899 -5,157 123.83%
  QoQ % -45.77% 1.96% -151.27% 49.79% 2.92% -91.95% -
  Horiz. % 335.97% 230.48% 235.10% 93.56% 186.35% 191.95% 100.00%
NP 59,743 36,844 30,173 18,483 29,966 24,913 18,112 121.11%
  QoQ % 62.15% 22.11% 63.25% -38.32% 20.28% 37.55% -
  Horiz. % 329.85% 203.42% 166.59% 102.05% 165.45% 137.55% 100.00%
NP to SH 60,607 37,673 29,957 18,374 30,102 24,826 18,007 124.09%
  QoQ % 60.88% 25.76% 63.04% -38.96% 21.25% 37.87% -
  Horiz. % 336.57% 209.21% 166.36% 102.04% 167.17% 137.87% 100.00%
Tax Rate 22.48 % 24.39 % 28.66 % 20.70 % 24.28 % 28.44 % 22.16 % 0.96%
  QoQ % -7.83% -14.90% 38.45% -14.74% -14.63% 28.34% -
  Horiz. % 101.44% 110.06% 129.33% 93.41% 109.57% 128.34% 100.00%
Total Cost 1,255,336 868,310 549,767 225,249 793,096 554,073 350,022 133.76%
  QoQ % 44.57% 57.94% 144.07% -71.60% 43.14% 58.30% -
  Horiz. % 358.64% 248.07% 157.07% 64.35% 226.58% 158.30% 100.00%
Net Worth 507,441 485,362 479,447 474,222 439,386 450,454 444,648 9.18%
  QoQ % 4.55% 1.23% 1.10% 7.93% -2.46% 1.31% -
  Horiz. % 114.12% 109.16% 107.83% 106.65% 98.82% 101.31% 100.00%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 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
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 507,441 485,362 479,447 474,222 439,386 450,454 444,648 9.18%
  QoQ % 4.55% 1.23% 1.10% 7.93% -2.46% 1.31% -
  Horiz. % 114.12% 109.16% 107.83% 106.65% 98.82% 101.31% 100.00%
NOSH 84,998 85,002 85,008 84,986 84,987 84,991 85,018 -0.02%
  QoQ % -0.00% -0.01% 0.03% -0.00% -0.00% -0.03% -
  Horiz. % 99.98% 99.98% 99.99% 99.96% 99.96% 99.97% 100.00%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 4.54 % 4.07 % 5.20 % 7.58 % 3.64 % 4.30 % 4.92 % -5.20%
  QoQ % 11.55% -21.73% -31.40% 108.24% -15.35% -12.60% -
  Horiz. % 92.28% 82.72% 105.69% 154.07% 73.98% 87.40% 100.00%
ROE 11.94 % 7.76 % 6.25 % 3.87 % 6.85 % 5.51 % 4.05 % 105.20%
  QoQ % 53.87% 24.16% 61.50% -43.50% 24.32% 36.05% -
  Horiz. % 294.81% 191.60% 154.32% 95.56% 169.14% 136.05% 100.00%
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 1,547.18 1,064.86 682.21 286.79 968.45 681.23 433.00 133.18%
  QoQ % 45.29% 56.09% 137.88% -70.39% 42.16% 57.33% -
  Horiz. % 357.32% 245.93% 157.55% 66.23% 223.66% 157.33% 100.00%
EPS 71.30 44.32 35.24 21.62 35.41 29.21 21.18 124.12%
  QoQ % 60.88% 25.77% 63.00% -38.94% 21.23% 37.91% -
  Horiz. % 336.64% 209.25% 166.38% 102.08% 167.19% 137.91% 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 5.9700 5.7100 5.6400 5.5800 5.1700 5.3000 5.2300 9.20%
  QoQ % 4.55% 1.24% 1.08% 7.93% -2.45% 1.34% -
  Horiz. % 114.15% 109.18% 107.84% 106.69% 98.85% 101.34% 100.00%
Adjusted Per Share Value based on latest NOSH - 93,500
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 1,406.50 968.08 620.26 260.68 880.28 619.24 393.73 133.14%
  QoQ % 45.29% 56.08% 137.94% -70.39% 42.15% 57.28% -
  Horiz. % 357.22% 245.87% 157.53% 66.21% 223.57% 157.28% 100.00%
EPS 64.82 40.29 32.04 19.65 32.19 26.55 19.26 124.08%
  QoQ % 60.88% 25.75% 63.05% -38.96% 21.24% 37.85% -
  Horiz. % 336.55% 209.19% 166.36% 102.02% 167.13% 137.85% 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 5.4272 5.1910 5.1278 5.0719 4.6993 4.8177 4.7556 9.18%
  QoQ % 4.55% 1.23% 1.10% 7.93% -2.46% 1.31% -
  Horiz. % 114.12% 109.16% 107.83% 106.65% 98.82% 101.31% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 5.2000 4.3200 3.9900 3.9200 3.7500 3.4800 3.3000 -
P/RPS 0.34 0.41 0.58 1.37 0.39 0.51 0.76 -41.42%
  QoQ % -17.07% -29.31% -57.66% 251.28% -23.53% -32.89% -
  Horiz. % 44.74% 53.95% 76.32% 180.26% 51.32% 67.11% 100.00%
P/EPS 7.29 9.75 11.32 18.13 10.59 11.91 15.58 -39.65%
  QoQ % -25.23% -13.87% -37.56% 71.20% -11.08% -23.56% -
  Horiz. % 46.79% 62.58% 72.66% 116.37% 67.97% 76.44% 100.00%
EY 13.71 10.26 8.83 5.52 9.45 8.39 6.42 65.60%
  QoQ % 33.63% 16.19% 59.96% -41.59% 12.63% 30.69% -
  Horiz. % 213.55% 159.81% 137.54% 85.98% 147.20% 130.69% 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 0.87 0.76 0.71 0.70 0.73 0.66 0.63 23.94%
  QoQ % 14.47% 7.04% 1.43% -4.11% 10.61% 4.76% -
  Horiz. % 138.10% 120.63% 112.70% 111.11% 115.87% 104.76% 100.00%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 30/11/10 30/08/10 27/05/10 25/02/10 26/11/09 27/08/09 -
Price 5.0800 4.8100 4.2100 3.7000 3.8500 4.0000 3.5000 -
P/RPS 0.33 0.45 0.62 1.29 0.40 0.59 0.81 -44.95%
  QoQ % -26.67% -27.42% -51.94% 222.50% -32.20% -27.16% -
  Horiz. % 40.74% 55.56% 76.54% 159.26% 49.38% 72.84% 100.00%
P/EPS 7.12 10.85 11.95 17.11 10.87 13.69 16.53 -42.88%
  QoQ % -34.38% -9.21% -30.16% 57.41% -20.60% -17.18% -
  Horiz. % 43.07% 65.64% 72.29% 103.51% 65.76% 82.82% 100.00%
EY 14.04 9.21 8.37 5.84 9.20 7.30 6.05 75.01%
  QoQ % 52.44% 10.04% 43.32% -36.52% 26.03% 20.66% -
  Horiz. % 232.07% 152.23% 138.35% 96.53% 152.07% 120.66% 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 0.85 0.84 0.75 0.66 0.74 0.75 0.67 17.14%
  QoQ % 1.19% 12.00% 13.64% -10.81% -1.33% 11.94% -
  Horiz. % 126.87% 125.37% 111.94% 98.51% 110.45% 111.94% 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