Highlights

[BLDPLNT] QoQ Cumulative Quarter Result on 2012-03-31 [#1]

Stock [BLDPLNT]: BLD PLANTATION BHD
Announcement Date 31-May-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Mar-2012  [#1]
Profit Trend QoQ -     -86.23%    YoY -     -57.24%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 1,913,764 1,404,369 886,823 494,001 1,896,657 1,408,318 903,470 64.56%
  QoQ % 36.27% 58.36% 79.52% -73.95% 34.68% 55.88% -
  Horiz. % 211.82% 155.44% 98.16% 54.68% 209.93% 155.88% 100.00%
PBT 118,230 69,393 50,453 20,073 125,760 103,681 76,985 32.94%
  QoQ % 70.38% 37.54% 151.35% -84.04% 21.30% 34.68% -
  Horiz. % 153.58% 90.14% 65.54% 26.07% 163.36% 134.68% 100.00%
Tax -29,172 -17,486 -13,240 -5,298 -19,154 -27,132 -20,028 28.35%
  QoQ % -66.83% -32.07% -149.91% 72.34% 29.40% -35.47% -
  Horiz. % 145.66% 87.31% 66.11% 26.45% 95.64% 135.47% 100.00%
NP 89,058 51,907 37,213 14,775 106,606 76,549 56,957 34.53%
  QoQ % 71.57% 39.49% 151.86% -86.14% 39.27% 34.40% -
  Horiz. % 156.36% 91.13% 65.34% 25.94% 187.17% 134.40% 100.00%
NP to SH 88,511 51,192 37,059 14,677 106,599 76,198 57,083 33.79%
  QoQ % 72.90% 38.14% 152.50% -86.23% 39.90% 33.49% -
  Horiz. % 155.06% 89.68% 64.92% 25.71% 186.74% 133.49% 100.00%
Tax Rate 24.67 % 25.20 % 26.24 % 26.39 % 15.23 % 26.17 % 26.02 % -3.47%
  QoQ % -2.10% -3.96% -0.57% 73.28% -41.80% 0.58% -
  Horiz. % 94.81% 96.85% 100.85% 101.42% 58.53% 100.58% 100.00%
Total Cost 1,824,706 1,352,462 849,610 479,226 1,790,051 1,331,769 846,513 66.48%
  QoQ % 34.92% 59.19% 77.29% -73.23% 34.41% 57.32% -
  Horiz. % 215.56% 159.77% 100.37% 56.61% 211.46% 157.32% 100.00%
Net Worth 673,196 635,862 625,583 615,295 600,958 572,930 553,320 13.90%
  QoQ % 5.87% 1.64% 1.67% 2.39% 4.89% 3.54% -
  Horiz. % 121.66% 114.92% 113.06% 111.20% 108.61% 103.54% 100.00%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 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
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 673,196 635,862 625,583 615,295 600,958 572,930 553,320 13.90%
  QoQ % 5.87% 1.64% 1.67% 2.39% 4.89% 3.54% -
  Horiz. % 121.66% 114.92% 113.06% 111.20% 108.61% 103.54% 100.00%
NOSH 84,999 85,008 84,997 84,985 85,001 85,004 84,995 0.00%
  QoQ % -0.01% 0.01% 0.01% -0.02% -0.00% 0.01% -
  Horiz. % 100.00% 100.02% 100.00% 99.99% 100.01% 100.01% 100.00%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 4.65 % 3.70 % 4.20 % 2.99 % 5.62 % 5.44 % 6.30 % -18.25%
  QoQ % 25.68% -11.90% 40.47% -46.80% 3.31% -13.65% -
  Horiz. % 73.81% 58.73% 66.67% 47.46% 89.21% 86.35% 100.00%
ROE 13.15 % 8.05 % 5.92 % 2.39 % 17.74 % 13.30 % 10.32 % 17.45%
  QoQ % 63.35% 35.98% 147.70% -86.53% 33.38% 28.88% -
  Horiz. % 127.42% 78.00% 57.36% 23.16% 171.90% 128.88% 100.00%
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 2,251.50 1,652.04 1,043.35 581.28 2,231.33 1,656.76 1,062.96 64.56%
  QoQ % 36.29% 58.34% 79.49% -73.95% 34.68% 55.86% -
  Horiz. % 211.81% 155.42% 98.16% 54.69% 209.92% 155.86% 100.00%
EPS 104.13 60.22 43.60 17.27 125.41 89.64 67.16 33.78%
  QoQ % 72.92% 38.12% 152.46% -86.23% 39.90% 33.47% -
  Horiz. % 155.05% 89.67% 64.92% 25.71% 186.73% 133.47% 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 7.9200 7.4800 7.3600 7.2400 7.0700 6.7400 6.5100 13.90%
  QoQ % 5.88% 1.63% 1.66% 2.40% 4.90% 3.53% -
  Horiz. % 121.66% 114.90% 113.06% 111.21% 108.60% 103.53% 100.00%
Adjusted Per Share Value based on latest NOSH - 93,500
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 2,046.81 1,502.00 948.47 528.34 2,028.51 1,506.22 966.28 64.56%
  QoQ % 36.27% 58.36% 79.52% -73.95% 34.68% 55.88% -
  Horiz. % 211.82% 155.44% 98.16% 54.68% 209.93% 155.88% 100.00%
EPS 94.66 54.75 39.64 15.70 114.01 81.50 61.05 33.79%
  QoQ % 72.89% 38.12% 152.48% -86.23% 39.89% 33.50% -
  Horiz. % 155.05% 89.68% 64.93% 25.72% 186.75% 133.50% 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 7.2000 6.8007 6.6907 6.5807 6.4274 6.1276 5.9179 13.90%
  QoQ % 5.87% 1.64% 1.67% 2.39% 4.89% 3.54% -
  Horiz. % 121.66% 114.92% 113.06% 111.20% 108.61% 103.54% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 8.2900 8.0900 8.3800 9.2300 7.2900 5.9200 6.8000 -
P/RPS 0.37 0.49 0.80 1.59 0.33 0.36 0.64 -30.49%
  QoQ % -24.49% -38.75% -49.69% 381.82% -8.33% -43.75% -
  Horiz. % 57.81% 76.56% 125.00% 248.44% 51.56% 56.25% 100.00%
P/EPS 7.96 13.43 19.22 53.45 5.81 6.60 10.13 -14.78%
  QoQ % -40.73% -30.12% -64.04% 819.97% -11.97% -34.85% -
  Horiz. % 78.58% 132.58% 189.73% 527.64% 57.35% 65.15% 100.00%
EY 12.56 7.44 5.20 1.87 17.20 15.14 9.88 17.27%
  QoQ % 68.82% 43.08% 178.07% -89.13% 13.61% 53.24% -
  Horiz. % 127.13% 75.30% 52.63% 18.93% 174.09% 153.24% 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 1.05 1.08 1.14 1.27 1.03 0.88 1.04 0.64%
  QoQ % -2.78% -5.26% -10.24% 23.30% 17.05% -15.38% -
  Horiz. % 100.96% 103.85% 109.62% 122.12% 99.04% 84.62% 100.00%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 26/08/11 -
Price 8.3200 8.4000 8.2000 8.0000 9.5000 6.9000 6.7600 -
P/RPS 0.37 0.51 0.79 1.38 0.43 0.42 0.64 -30.49%
  QoQ % -27.45% -35.44% -42.75% 220.93% 2.38% -34.38% -
  Horiz. % 57.81% 79.69% 123.44% 215.62% 67.19% 65.62% 100.00%
P/EPS 7.99 13.95 18.81 46.32 7.58 7.70 10.07 -14.23%
  QoQ % -42.72% -25.84% -59.39% 511.08% -1.56% -23.54% -
  Horiz. % 79.34% 138.53% 186.79% 459.98% 75.27% 76.46% 100.00%
EY 12.52 7.17 5.32 2.16 13.20 12.99 9.93 16.63%
  QoQ % 74.62% 34.77% 146.30% -83.64% 1.62% 30.82% -
  Horiz. % 126.08% 72.21% 53.58% 21.75% 132.93% 130.82% 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 1.05 1.12 1.11 1.10 1.34 1.02 1.04 0.64%
  QoQ % -6.25% 0.90% 0.91% -17.91% 31.37% -1.92% -
  Horiz. % 100.96% 107.69% 106.73% 105.77% 128.85% 98.08% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

401  394  586  1012 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.12-0.01 
 KANGER 0.145-0.035 
 IRIS 0.31+0.03 
 BINTAI 0.62+0.085 
 INIX 0.27-0.015 
 MTOUCHE 0.06+0.01 
 CONNECT 0.165+0.025 
 DOLPHIN-WB 0.035+0.03 
 MTRONIC 0.0850.00 
 KSTAR 0.245+0.005 

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!

TOP ARTICLES

1. Stock Pick Year 2020 - 30 Sep Result Stock Pick Contest Year 2020
2. BE SMART AND DOMINAN !!!! INVEST DOMINAN ON UNDERVALUED POSITION Target Invest - We Target, We Invest
3. NAIM (5073) At 74.5 sen is Giving a 18 Sen Dividend soon. That means Rm180 per share or 24.1% Yield (equals to 13 months int rate of 1.75% in Malaysia THE INVESTMENT APPROACH OF CALVIN TAN
4. LOTTE CHEMICAL TITAN HOLDINGS BHD (5284) - TURNAROUND STORY? JAW Place Research
5. [Humbled Investor]SCGM: Why share price fell today despite results meeting expectation? HumbledInvestor
6. 明年恐产量过剩‧艾毕斯:手套股超越基本面 星洲日報/投資致富‧企業故事
7. TOPGLOV 30/9/2020 IF TURN UP WILL BE SUPERBULL AGAIN ! pakatanharapan
8. How to make money when glove stock price fluctuates? Koon Yew Yin Koon Yew Yin's Blog
PARTNERS & BROKERS