Highlights

[BLDPLNT] QoQ Quarter Result on 2011-06-30 [#2]

Stock [BLDPLNT]: BLD PLANTATION BHD
Announcement Date 26-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Jun-2011  [#2]
Profit Trend QoQ -     -33.70%    YoY -     96.48%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 494,001 488,339 504,848 479,861 423,608 409,925 325,214 32.11%
  QoQ % 1.16% -3.27% 5.21% 13.28% 3.34% 26.05% -
  Horiz. % 151.90% 150.16% 155.24% 147.55% 130.26% 126.05% 100.00%
PBT 20,073 22,079 26,696 29,523 47,463 28,339 6,433 113.39%
  QoQ % -9.09% -17.29% -9.58% -37.80% 67.48% 340.53% -
  Horiz. % 312.03% 343.21% 414.99% 458.93% 737.81% 440.53% 100.00%
Tax -5,298 7,978 -7,104 -6,883 -13,146 -5,440 238 -
  QoQ % -166.41% 212.30% -3.21% 47.64% -141.65% -2,385.71% -
  Horiz. % -2,226.05% 3,352.10% -2,984.87% -2,892.02% -5,523.53% -2,285.71% 100.00%
NP 14,775 30,057 19,592 22,640 34,317 22,899 6,671 69.83%
  QoQ % -50.84% 53.41% -13.46% -34.03% 49.86% 243.26% -
  Horiz. % 221.48% 450.56% 293.69% 339.38% 514.42% 343.26% 100.00%
NP to SH 14,677 30,401 19,115 22,758 34,325 22,934 7,716 53.46%
  QoQ % -51.72% 59.04% -16.01% -33.70% 49.67% 197.23% -
  Horiz. % 190.22% 394.00% 247.73% 294.95% 444.85% 297.23% 100.00%
Tax Rate 26.39 % -36.13 % 26.61 % 23.31 % 27.70 % 19.20 % -3.70 % -
  QoQ % 173.04% -235.78% 14.16% -15.85% 44.27% 618.92% -
  Horiz. % -713.24% 976.49% -719.19% -630.00% -748.65% -518.92% 100.00%
Total Cost 479,226 458,282 485,256 457,221 389,291 387,026 318,543 31.26%
  QoQ % 4.57% -5.56% 6.13% 17.45% 0.59% 21.50% -
  Horiz. % 150.44% 143.87% 152.34% 143.54% 122.21% 121.50% 100.00%
Net Worth 615,295 594,940 572,855 553,435 542,331 507,405 485,224 17.14%
  QoQ % 3.42% 3.86% 3.51% 2.05% 6.88% 4.57% -
  Horiz. % 126.81% 122.61% 118.06% 114.06% 111.77% 104.57% 100.00%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 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
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 615,295 594,940 572,855 553,435 542,331 507,405 485,224 17.14%
  QoQ % 3.42% 3.86% 3.51% 2.05% 6.88% 4.57% -
  Horiz. % 126.81% 122.61% 118.06% 114.06% 111.77% 104.57% 100.00%
NOSH 84,985 84,991 84,993 85,013 85,004 84,992 84,977 0.01%
  QoQ % -0.01% -0.00% -0.02% 0.01% 0.01% 0.02% -
  Horiz. % 100.01% 100.02% 100.02% 100.04% 100.03% 100.02% 100.00%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 2.99 % 6.15 % 3.88 % 4.72 % 8.10 % 5.59 % 2.05 % 28.58%
  QoQ % -51.38% 58.51% -17.80% -41.73% 44.90% 172.68% -
  Horiz. % 145.85% 300.00% 189.27% 230.24% 395.12% 272.68% 100.00%
ROE 2.39 % 5.11 % 3.34 % 4.11 % 6.33 % 4.52 % 1.59 % 31.19%
  QoQ % -53.23% 52.99% -18.73% -35.07% 40.04% 184.28% -
  Horiz. % 150.31% 321.38% 210.06% 258.49% 398.11% 284.28% 100.00%
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 581.28 574.57 593.99 564.46 498.33 482.31 382.70 32.10%
  QoQ % 1.17% -3.27% 5.23% 13.27% 3.32% 26.03% -
  Horiz. % 151.89% 150.14% 155.21% 147.49% 130.21% 126.03% 100.00%
EPS 17.27 35.77 22.49 26.77 40.38 26.98 9.08 53.45%
  QoQ % -51.72% 59.05% -15.99% -33.70% 49.67% 197.14% -
  Horiz. % 190.20% 393.94% 247.69% 294.82% 444.71% 297.14% 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 7.2400 7.0000 6.7400 6.5100 6.3800 5.9700 5.7100 17.13%
  QoQ % 3.43% 3.86% 3.53% 2.04% 6.87% 4.55% -
  Horiz. % 126.80% 122.59% 118.04% 114.01% 111.73% 104.55% 100.00%
Adjusted Per Share Value based on latest NOSH - 93,500
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 528.34 522.29 539.94 513.22 453.06 438.42 347.82 32.11%
  QoQ % 1.16% -3.27% 5.21% 13.28% 3.34% 26.05% -
  Horiz. % 151.90% 150.16% 155.24% 147.55% 130.26% 126.05% 100.00%
EPS 15.70 32.51 20.44 24.34 36.71 24.53 8.25 53.51%
  QoQ % -51.71% 59.05% -16.02% -33.70% 49.65% 197.33% -
  Horiz. % 190.30% 394.06% 247.76% 295.03% 444.97% 297.33% 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 6.5807 6.3630 6.1268 5.9191 5.8003 5.4268 5.1896 17.14%
  QoQ % 3.42% 3.86% 3.51% 2.05% 6.88% 4.57% -
  Horiz. % 126.81% 122.61% 118.06% 114.06% 111.77% 104.57% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 9.2300 7.2900 5.9200 6.8000 5.1000 5.2000 4.3200 -
P/RPS 1.59 1.27 1.00 1.20 1.02 1.08 1.13 25.54%
  QoQ % 25.20% 27.00% -16.67% 17.65% -5.56% -4.42% -
  Horiz. % 140.71% 112.39% 88.50% 106.19% 90.27% 95.58% 100.00%
P/EPS 53.45 20.38 26.32 25.40 12.63 19.27 47.58 8.06%
  QoQ % 162.27% -22.57% 3.62% 101.11% -34.46% -59.50% -
  Horiz. % 112.34% 42.83% 55.32% 53.38% 26.54% 40.50% 100.00%
EY 1.87 4.91 3.80 3.94 7.92 5.19 2.10 -7.44%
  QoQ % -61.91% 29.21% -3.55% -50.25% 52.60% 147.14% -
  Horiz. % 89.05% 233.81% 180.95% 187.62% 377.14% 247.14% 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 1.27 1.04 0.88 1.04 0.80 0.87 0.76 40.77%
  QoQ % 22.12% 18.18% -15.38% 30.00% -8.05% 14.47% -
  Horiz. % 167.11% 136.84% 115.79% 136.84% 105.26% 114.47% 100.00%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 31/05/12 29/02/12 30/11/11 26/08/11 31/05/11 28/02/11 30/11/10 -
Price 8.0000 9.5000 6.9000 6.7600 5.4300 5.0800 4.8100 -
P/RPS 1.38 1.65 1.16 1.20 1.09 1.05 1.26 6.25%
  QoQ % -16.36% 42.24% -3.33% 10.09% 3.81% -16.67% -
  Horiz. % 109.52% 130.95% 92.06% 95.24% 86.51% 83.33% 100.00%
P/EPS 46.32 26.56 30.68 25.25 13.45 18.83 52.97 -8.55%
  QoQ % 74.40% -13.43% 21.50% 87.73% -28.57% -64.45% -
  Horiz. % 87.45% 50.14% 57.92% 47.67% 25.39% 35.55% 100.00%
EY 2.16 3.77 3.26 3.96 7.44 5.31 1.89 9.30%
  QoQ % -42.71% 15.64% -17.68% -46.77% 40.11% 180.95% -
  Horiz. % 114.29% 199.47% 172.49% 209.52% 393.65% 280.95% 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 1.10 1.36 1.02 1.04 0.85 0.85 0.84 19.68%
  QoQ % -19.12% 33.33% -1.92% 22.35% 0.00% 1.19% -
  Horiz. % 130.95% 161.90% 121.43% 123.81% 101.19% 101.19% 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.
 


 

338  386  529  765 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.145+0.015 
 ARMADA 0.515-0.03 
 NETX 0.020.00 
 EKOVEST 0.855+0.04 
 FINTEC 0.07-0.01 
 KNM 0.40-0.01 
 SEACERA 0.38-0.11 
 MYEG 1.21+0.04 
 ALAM-WA 0.07+0.005 
 IWCITY 0.95+0.045 
Partners & Brokers