Highlights

[BLDPLNT] QoQ Cumulative Quarter Result on 2011-03-31 [#1]

Stock [BLDPLNT]: BLD PLANTATION BHD
Announcement Date 31-May-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Mar-2011  [#1]
Profit Trend QoQ -     -43.36%    YoY -     86.81%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 1,896,657 1,408,318 903,470 423,608 1,315,079 905,154 579,940 119.85%
  QoQ % 34.68% 55.88% 113.28% -67.79% 45.29% 56.08% -
  Horiz. % 327.04% 242.84% 155.79% 73.04% 226.76% 156.08% 100.00%
PBT 125,760 103,681 76,985 47,463 77,069 48,730 42,297 106.36%
  QoQ % 21.30% 34.68% 62.20% -38.41% 58.16% 15.21% -
  Horiz. % 297.33% 245.13% 182.01% 112.21% 182.21% 115.21% 100.00%
Tax -19,154 -27,132 -20,028 -13,146 -17,326 -11,886 -12,124 35.53%
  QoQ % 29.40% -35.47% -52.35% 24.13% -45.77% 1.96% -
  Horiz. % 157.98% 223.79% 165.19% 108.43% 142.91% 98.04% 100.00%
NP 106,606 76,549 56,957 34,317 59,743 36,844 30,173 131.44%
  QoQ % 39.27% 34.40% 65.97% -42.56% 62.15% 22.11% -
  Horiz. % 353.32% 253.70% 188.77% 113.73% 198.00% 122.11% 100.00%
NP to SH 106,599 76,198 57,083 34,325 60,607 37,673 29,957 132.54%
  QoQ % 39.90% 33.49% 66.30% -43.36% 60.88% 25.76% -
  Horiz. % 355.84% 254.36% 190.55% 114.58% 202.31% 125.76% 100.00%
Tax Rate 15.23 % 26.17 % 26.02 % 27.70 % 22.48 % 24.39 % 28.66 % -34.32%
  QoQ % -41.80% 0.58% -6.06% 23.22% -7.83% -14.90% -
  Horiz. % 53.14% 91.31% 90.79% 96.65% 78.44% 85.10% 100.00%
Total Cost 1,790,051 1,331,769 846,513 389,291 1,255,336 868,310 549,767 119.21%
  QoQ % 34.41% 57.32% 117.45% -68.99% 44.57% 57.94% -
  Horiz. % 325.60% 242.24% 153.98% 70.81% 228.34% 157.94% 100.00%
Net Worth 600,958 572,930 553,320 542,331 507,441 485,362 479,447 16.20%
  QoQ % 4.89% 3.54% 2.03% 6.88% 4.55% 1.23% -
  Horiz. % 125.34% 119.50% 115.41% 113.12% 105.84% 101.23% 100.00%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 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
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 600,958 572,930 553,320 542,331 507,441 485,362 479,447 16.20%
  QoQ % 4.89% 3.54% 2.03% 6.88% 4.55% 1.23% -
  Horiz. % 125.34% 119.50% 115.41% 113.12% 105.84% 101.23% 100.00%
NOSH 85,001 85,004 84,995 85,004 84,998 85,002 85,008 -0.01%
  QoQ % -0.00% 0.01% -0.01% 0.01% -0.00% -0.01% -
  Horiz. % 99.99% 100.00% 99.98% 100.00% 99.99% 99.99% 100.00%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 5.62 % 5.44 % 6.30 % 8.10 % 4.54 % 4.07 % 5.20 % 5.30%
  QoQ % 3.31% -13.65% -22.22% 78.41% 11.55% -21.73% -
  Horiz. % 108.08% 104.62% 121.15% 155.77% 87.31% 78.27% 100.00%
ROE 17.74 % 13.30 % 10.32 % 6.33 % 11.94 % 7.76 % 6.25 % 100.09%
  QoQ % 33.38% 28.88% 63.03% -46.98% 53.87% 24.16% -
  Horiz. % 283.84% 212.80% 165.12% 101.28% 191.04% 124.16% 100.00%
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 2,231.33 1,656.76 1,062.96 498.33 1,547.18 1,064.86 682.21 119.87%
  QoQ % 34.68% 55.86% 113.30% -67.79% 45.29% 56.09% -
  Horiz. % 327.07% 242.85% 155.81% 73.05% 226.79% 156.09% 100.00%
EPS 125.41 89.64 67.16 40.38 71.30 44.32 35.24 132.56%
  QoQ % 39.90% 33.47% 66.32% -43.37% 60.88% 25.77% -
  Horiz. % 355.87% 254.37% 190.58% 114.59% 202.33% 125.77% 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 7.0700 6.7400 6.5100 6.3800 5.9700 5.7100 5.6400 16.21%
  QoQ % 4.90% 3.53% 2.04% 6.87% 4.55% 1.24% -
  Horiz. % 125.35% 119.50% 115.43% 113.12% 105.85% 101.24% 100.00%
Adjusted Per Share Value based on latest NOSH - 93,500
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 2,028.51 1,506.22 966.28 453.06 1,406.50 968.08 620.26 119.85%
  QoQ % 34.68% 55.88% 113.28% -67.79% 45.29% 56.08% -
  Horiz. % 327.04% 242.84% 155.79% 73.04% 226.76% 156.08% 100.00%
EPS 114.01 81.50 61.05 36.71 64.82 40.29 32.04 132.54%
  QoQ % 39.89% 33.50% 66.30% -43.37% 60.88% 25.75% -
  Horiz. % 355.84% 254.37% 190.54% 114.58% 202.31% 125.75% 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 6.4274 6.1276 5.9179 5.8003 5.4272 5.1910 5.1278 16.20%
  QoQ % 4.89% 3.54% 2.03% 6.87% 4.55% 1.23% -
  Horiz. % 125.34% 119.50% 115.41% 113.11% 105.84% 101.23% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 7.2900 5.9200 6.8000 5.1000 5.2000 4.3200 3.9900 -
P/RPS 0.33 0.36 0.64 1.02 0.34 0.41 0.58 -31.27%
  QoQ % -8.33% -43.75% -37.25% 200.00% -17.07% -29.31% -
  Horiz. % 56.90% 62.07% 110.34% 175.86% 58.62% 70.69% 100.00%
P/EPS 5.81 6.60 10.13 12.63 7.29 9.75 11.32 -35.82%
  QoQ % -11.97% -34.85% -19.79% 73.25% -25.23% -13.87% -
  Horiz. % 51.33% 58.30% 89.49% 111.57% 64.40% 86.13% 100.00%
EY 17.20 15.14 9.88 7.92 13.71 10.26 8.83 55.78%
  QoQ % 13.61% 53.24% 24.75% -42.23% 33.63% 16.19% -
  Horiz. % 194.79% 171.46% 111.89% 89.69% 155.27% 116.19% 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 1.03 0.88 1.04 0.80 0.87 0.76 0.71 28.06%
  QoQ % 17.05% -15.38% 30.00% -8.05% 14.47% 7.04% -
  Horiz. % 145.07% 123.94% 146.48% 112.68% 122.54% 107.04% 100.00%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 29/02/12 30/11/11 26/08/11 31/05/11 28/02/11 30/11/10 30/08/10 -
Price 9.5000 6.9000 6.7600 5.4300 5.0800 4.8100 4.2100 -
P/RPS 0.43 0.42 0.64 1.09 0.33 0.45 0.62 -21.60%
  QoQ % 2.38% -34.38% -41.28% 230.30% -26.67% -27.42% -
  Horiz. % 69.35% 67.74% 103.23% 175.81% 53.23% 72.58% 100.00%
P/EPS 7.58 7.70 10.07 13.45 7.12 10.85 11.95 -26.11%
  QoQ % -1.56% -23.54% -25.13% 88.90% -34.38% -9.21% -
  Horiz. % 63.43% 64.44% 84.27% 112.55% 59.58% 90.79% 100.00%
EY 13.20 12.99 9.93 7.44 14.04 9.21 8.37 35.38%
  QoQ % 1.62% 30.82% 33.47% -47.01% 52.44% 10.04% -
  Horiz. % 157.71% 155.20% 118.64% 88.89% 167.74% 110.04% 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 1.34 1.02 1.04 0.85 0.85 0.84 0.75 47.09%
  QoQ % 31.37% -1.92% 22.35% 0.00% 1.19% 12.00% -
  Horiz. % 178.67% 136.00% 138.67% 113.33% 113.33% 112.00% 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.
 


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
 
 

533  508  563  490 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.030.00 
 PRG 0.275-0.01 
 KGROUP 0.050.00 
 PNEPCB 0.38-0.04 
 AT 0.18-0.005 
 PHB 0.0250.00 
 QES 0.355+0.05 
 DNEX 0.22+0.015 
 IRIS 0.4050.00 
 XOX 0.095-0.01 

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