Highlights

[BLDPLNT] QoQ Quarter Result on 2010-06-30 [#2]

Stock [BLDPLNT]: BLD PLANTATION BHD
Announcement Date 30-Aug-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Jun-2010  [#2]
Profit Trend QoQ -     -36.96%    YoY -     -11.47%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 423,608 409,925 325,214 336,208 243,732 244,076 210,851 59.29%
  QoQ % 3.34% 26.05% -3.27% 37.94% -0.14% 15.76% -
  Horiz. % 200.90% 194.41% 154.24% 159.45% 115.59% 115.76% 100.00%
PBT 47,463 28,339 6,433 18,989 23,308 4,764 11,544 156.87%
  QoQ % 67.48% 340.53% -66.12% -18.53% 389.25% -58.73% -
  Horiz. % 411.15% 245.49% 55.73% 164.49% 201.91% 41.27% 100.00%
Tax -13,146 -5,440 238 -7,299 -4,825 289 -4,742 97.47%
  QoQ % -141.65% -2,385.71% 103.26% -51.27% -1,769.55% 106.09% -
  Horiz. % 277.22% 114.72% -5.02% 153.92% 101.75% -6.09% 100.00%
NP 34,317 22,899 6,671 11,690 18,483 5,053 6,802 194.45%
  QoQ % 49.86% 243.26% -42.93% -36.75% 265.78% -25.71% -
  Horiz. % 504.51% 336.65% 98.07% 171.86% 271.73% 74.29% 100.00%
NP to SH 34,325 22,934 7,716 11,583 18,374 5,276 6,820 193.98%
  QoQ % 49.67% 197.23% -33.39% -36.96% 248.26% -22.64% -
  Horiz. % 503.30% 336.28% 113.14% 169.84% 269.41% 77.36% 100.00%
Tax Rate 27.70 % 19.20 % -3.70 % 38.44 % 20.70 % -6.07 % 41.08 % -23.12%
  QoQ % 44.27% 618.92% -109.63% 85.70% 441.02% -114.78% -
  Horiz. % 67.43% 46.74% -9.01% 93.57% 50.39% -14.78% 100.00%
Total Cost 389,291 387,026 318,543 324,518 225,249 239,023 204,049 53.89%
  QoQ % 0.59% 21.50% -1.84% 44.07% -5.76% 17.14% -
  Horiz. % 190.78% 189.67% 156.11% 159.04% 110.39% 117.14% 100.00%
Net Worth 542,331 507,405 485,224 479,296 474,222 424,763 450,698 13.14%
  QoQ % 6.88% 4.57% 1.24% 1.07% 11.64% -5.75% -
  Horiz. % 120.33% 112.58% 107.66% 106.35% 105.22% 94.25% 100.00%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 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
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 542,331 507,405 485,224 479,296 474,222 424,763 450,698 13.14%
  QoQ % 6.88% 4.57% 1.24% 1.07% 11.64% -5.75% -
  Horiz. % 120.33% 112.58% 107.66% 106.35% 105.22% 94.25% 100.00%
NOSH 85,004 84,992 84,977 84,981 84,986 84,952 85,037 -0.03%
  QoQ % 0.01% 0.02% -0.00% -0.01% 0.04% -0.10% -
  Horiz. % 99.96% 99.95% 99.93% 99.93% 99.94% 99.90% 100.00%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 8.10 % 5.59 % 2.05 % 3.48 % 7.58 % 2.07 % 3.23 % 84.69%
  QoQ % 44.90% 172.68% -41.09% -54.09% 266.18% -35.91% -
  Horiz. % 250.77% 173.07% 63.47% 107.74% 234.67% 64.09% 100.00%
ROE 6.33 % 4.52 % 1.59 % 2.42 % 3.87 % 1.24 % 1.51 % 160.21%
  QoQ % 40.04% 184.28% -34.30% -37.47% 212.10% -17.88% -
  Horiz. % 419.21% 299.34% 105.30% 160.26% 256.29% 82.12% 100.00%
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 498.33 482.31 382.70 395.62 286.79 287.31 247.95 59.33%
  QoQ % 3.32% 26.03% -3.27% 37.95% -0.18% 15.87% -
  Horiz. % 200.98% 194.52% 154.35% 159.56% 115.66% 115.87% 100.00%
EPS 40.38 26.98 9.08 13.63 21.62 6.21 8.02 194.05%
  QoQ % 49.67% 197.14% -33.38% -36.96% 248.15% -22.57% -
  Horiz. % 503.49% 336.41% 113.22% 169.95% 269.58% 77.43% 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 6.3800 5.9700 5.7100 5.6400 5.5800 5.0000 5.3000 13.17%
  QoQ % 6.87% 4.55% 1.24% 1.08% 11.60% -5.66% -
  Horiz. % 120.38% 112.64% 107.74% 106.42% 105.28% 94.34% 100.00%
Adjusted Per Share Value based on latest NOSH - 93,500
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 453.06 438.42 347.82 359.58 260.68 261.04 225.51 59.29%
  QoQ % 3.34% 26.05% -3.27% 37.94% -0.14% 15.76% -
  Horiz. % 200.90% 194.41% 154.24% 159.45% 115.60% 115.76% 100.00%
EPS 36.71 24.53 8.25 12.39 19.65 5.64 7.29 194.08%
  QoQ % 49.65% 197.33% -33.41% -36.95% 248.40% -22.63% -
  Horiz. % 503.57% 336.49% 113.17% 169.96% 269.55% 77.37% 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 5.8003 5.4268 5.1896 5.1262 5.0719 4.5429 4.8203 13.14%
  QoQ % 6.88% 4.57% 1.24% 1.07% 11.64% -5.75% -
  Horiz. % 120.33% 112.58% 107.66% 106.35% 105.22% 94.25% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 5.1000 5.2000 4.3200 3.9900 3.9200 3.7500 3.4800 -
P/RPS 1.02 1.08 1.13 1.01 1.37 1.31 1.40 -19.05%
  QoQ % -5.56% -4.42% 11.88% -26.28% 4.58% -6.43% -
  Horiz. % 72.86% 77.14% 80.71% 72.14% 97.86% 93.57% 100.00%
P/EPS 12.63 19.27 47.58 29.27 18.13 60.38 43.39 -56.11%
  QoQ % -34.46% -59.50% 62.56% 61.45% -69.97% 39.16% -
  Horiz. % 29.11% 44.41% 109.66% 67.46% 41.78% 139.16% 100.00%
EY 7.92 5.19 2.10 3.42 5.52 1.66 2.30 128.21%
  QoQ % 52.60% 147.14% -38.60% -38.04% 232.53% -27.83% -
  Horiz. % 344.35% 225.65% 91.30% 148.70% 240.00% 72.17% 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 0.80 0.87 0.76 0.71 0.70 0.75 0.66 13.70%
  QoQ % -8.05% 14.47% 7.04% 1.43% -6.67% 13.64% -
  Horiz. % 121.21% 131.82% 115.15% 107.58% 106.06% 113.64% 100.00%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/05/11 28/02/11 30/11/10 30/08/10 27/05/10 25/02/10 26/11/09 -
Price 5.4300 5.0800 4.8100 4.2100 3.7000 3.8500 4.0000 -
P/RPS 1.09 1.05 1.26 1.06 1.29 1.34 1.61 -22.92%
  QoQ % 3.81% -16.67% 18.87% -17.83% -3.73% -16.77% -
  Horiz. % 67.70% 65.22% 78.26% 65.84% 80.12% 83.23% 100.00%
P/EPS 13.45 18.83 52.97 30.89 17.11 61.99 49.88 -58.30%
  QoQ % -28.57% -64.45% 71.48% 80.54% -72.40% 24.28% -
  Horiz. % 26.96% 37.75% 106.19% 61.93% 34.30% 124.28% 100.00%
EY 7.44 5.31 1.89 3.24 5.84 1.61 2.01 139.48%
  QoQ % 40.11% 180.95% -41.67% -44.52% 262.73% -19.90% -
  Horiz. % 370.15% 264.18% 94.03% 161.19% 290.55% 80.10% 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 0.85 0.84 0.75 0.66 0.77 0.75 8.71%
  QoQ % 0.00% 1.19% 12.00% 13.64% -14.29% 2.67% -
  Horiz. % 113.33% 113.33% 112.00% 100.00% 88.00% 102.67% 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.
 


 

263  431  556  751 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.0150.00 
 HSI-H8F 0.395+0.095 
 SAPNRG 0.290.00 
 NETX 0.02-0.005 
 HSI-C7K 0.36-0.08 
 ARMADA 0.49-0.005 
 VELESTO 0.390.00 
 MTAG 0.625+0.005 
 HSI-C7J 0.12-0.03 
 PERDANA 0.46+0.03 
Partners & Brokers