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.
 


 

426  261  559  762 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.13+0.03 
 FINTEC 0.080.00 
 ARMADA 0.545+0.015 
 TIGER 0.09+0.015 
 EKOVEST 0.815+0.035 
 SAPNRG 0.2950.00 
 DGB 0.165+0.005 
 TRIVE 0.010.00 
 HSI-H8F 0.29+0.04 
 KNM 0.41-0.015 

TOP ARTICLES

1. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
2. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
3. Dayang: Points to ponder & can you advise me? Koon Yew Yin Koon Yew Yin's Blog
4. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
5. Jaks Resources Bhd: A relook into Jaks Resources from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing Now? TradeVSA - Case Study
6. [12Invest] 我要投资 - 浅谈以Reverse Takeover 上市的Widad Group(0162) [12Invest] - 我要投资
7. Rohas Tecnic - More to Come HLBank Research Highlights
8. M+ Online Technical Focus - 20 Nov 2019 M+ Online Research Articles
Partners & Brokers