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.
 


 

265  282  484  1229 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TIGER 0.10+0.01 
 HSI-C7K 0.2750.00 
 TDM 0.30+0.025 
 MUDAJYA 0.425+0.005 
 RSAWIT 0.335+0.035 
 HSI-H8F 0.225-0.025 
 PUC 0.045+0.01 
 SANICHI 0.075+0.015 
 HUBLINE 0.050.00 
 MATANG 0.09+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. KRONO - Stock of the Year 2020 The Investment Journey with AlexChong
2. Share that will rise 500% in 2020 Herbert
3. NETX (0020) THE DISRUPTIVE TECH COMPANY FOR CHANGING TIMES LIKE NOW, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
4. Why should MCA interfere with Utar? - Koon Yew Yin Koon Yew Yin's Blog
5. How and Why Prepare for Recession 2020 How and Why Prepare for Recession 2020
6. We traded SCNWOLF and made RM15,000 profits in nine minutes. The Pelham Blue Fund
7. Cutting Your Losses Our Investment Journey
8. SAPURA ENERGY RECORDS JUMP IN Q3 REVENUE Oil and Gas Malaysia News
Partners & Brokers