Highlights

[BLDPLNT] QoQ Quarter Result on 2009-09-30 [#3]

Stock [BLDPLNT]: BLD PLANTATION BHD
Announcement Date 26-Nov-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Sep-2009  [#3]
Profit Trend QoQ -     -47.87%    YoY -     -34.02%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 336,208 243,732 244,076 210,851 226,255 141,286 243,249 24.15%
  QoQ % 37.94% -0.14% 15.76% -6.81% 60.14% -41.92% -
  Horiz. % 138.22% 100.20% 100.34% 86.68% 93.01% 58.08% 100.00%
PBT 18,989 23,308 4,764 11,544 16,516 6,753 -9,250 -
  QoQ % -18.53% 389.25% -58.73% -30.10% 144.57% 173.01% -
  Horiz. % -205.29% -251.98% -51.50% -124.80% -178.55% -73.01% 100.00%
Tax -7,299 -4,825 289 -4,742 -3,229 -1,928 26,275 -
  QoQ % -51.27% -1,769.55% 106.09% -46.86% -67.48% -107.34% -
  Horiz. % -27.78% -18.36% 1.10% -18.05% -12.29% -7.34% 100.00%
NP 11,690 18,483 5,053 6,802 13,287 4,825 17,025 -22.22%
  QoQ % -36.75% 265.78% -25.71% -48.81% 175.38% -71.66% -
  Horiz. % 68.66% 108.56% 29.68% 39.95% 78.04% 28.34% 100.00%
NP to SH 11,583 18,374 5,276 6,820 13,083 4,924 16,935 -22.43%
  QoQ % -36.96% 248.26% -22.64% -47.87% 165.70% -70.92% -
  Horiz. % 68.40% 108.50% 31.15% 40.27% 77.25% 29.08% 100.00%
Tax Rate 38.44 % 20.70 % -6.07 % 41.08 % 19.55 % 28.55 % - % -
  QoQ % 85.70% 441.02% -114.78% 110.13% -31.52% 0.00% -
  Horiz. % 134.64% 72.50% -21.26% 143.89% 68.48% 100.00% -
Total Cost 324,518 225,249 239,023 204,049 212,968 136,461 226,224 27.28%
  QoQ % 44.07% -5.76% 17.14% -4.19% 56.07% -39.68% -
  Horiz. % 143.45% 99.57% 105.66% 90.20% 94.14% 60.32% 100.00%
Net Worth 479,296 474,222 424,763 450,698 444,600 437,972 425,036 8.36%
  QoQ % 1.07% 11.64% -5.75% 1.37% 1.51% 3.04% -
  Horiz. % 112.77% 111.57% 99.94% 106.04% 104.60% 103.04% 100.00%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 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
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 479,296 474,222 424,763 450,698 444,600 437,972 425,036 8.36%
  QoQ % 1.07% 11.64% -5.75% 1.37% 1.51% 3.04% -
  Horiz. % 112.77% 111.57% 99.94% 106.04% 104.60% 103.04% 100.00%
NOSH 84,981 84,986 84,952 85,037 85,009 85,043 85,007 -0.02%
  QoQ % -0.01% 0.04% -0.10% 0.03% -0.04% 0.04% -
  Horiz. % 99.97% 99.98% 99.94% 100.04% 100.00% 100.04% 100.00%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 3.48 % 7.58 % 2.07 % 3.23 % 5.87 % 3.42 % 7.00 % -37.32%
  QoQ % -54.09% 266.18% -35.91% -44.97% 71.64% -51.14% -
  Horiz. % 49.71% 108.29% 29.57% 46.14% 83.86% 48.86% 100.00%
ROE 2.42 % 3.87 % 1.24 % 1.51 % 2.94 % 1.12 % 3.98 % -28.29%
  QoQ % -37.47% 212.10% -17.88% -48.64% 162.50% -71.86% -
  Horiz. % 60.80% 97.24% 31.16% 37.94% 73.87% 28.14% 100.00%
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 395.62 286.79 287.31 247.95 266.15 166.13 286.15 24.18%
  QoQ % 37.95% -0.18% 15.87% -6.84% 60.21% -41.94% -
  Horiz. % 138.26% 100.22% 100.41% 86.65% 93.01% 58.06% 100.00%
EPS 13.63 21.62 6.21 8.02 15.39 5.79 19.92 -22.40%
  QoQ % -36.96% 248.15% -22.57% -47.89% 165.80% -70.93% -
  Horiz. % 68.42% 108.53% 31.17% 40.26% 77.26% 29.07% 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 5.6400 5.5800 5.0000 5.3000 5.2300 5.1500 5.0000 8.38%
  QoQ % 1.08% 11.60% -5.66% 1.34% 1.55% 3.00% -
  Horiz. % 112.80% 111.60% 100.00% 106.00% 104.60% 103.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 93,500
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 359.58 260.68 261.04 225.51 241.98 151.11 260.16 24.15%
  QoQ % 37.94% -0.14% 15.76% -6.81% 60.13% -41.92% -
  Horiz. % 138.21% 100.20% 100.34% 86.68% 93.01% 58.08% 100.00%
EPS 12.39 19.65 5.64 7.29 13.99 5.27 18.11 -22.41%
  QoQ % -36.95% 248.40% -22.63% -47.89% 165.46% -70.90% -
  Horiz. % 68.42% 108.50% 31.14% 40.25% 77.25% 29.10% 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 5.1262 5.0719 4.5429 4.8203 4.7551 4.6842 4.5458 8.36%
  QoQ % 1.07% 11.64% -5.75% 1.37% 1.51% 3.04% -
  Horiz. % 112.77% 111.57% 99.94% 106.04% 104.60% 103.04% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 3.9900 3.9200 3.7500 3.4800 3.3000 2.5800 2.3800 -
P/RPS 1.01 1.37 1.31 1.40 1.24 1.55 0.83 14.02%
  QoQ % -26.28% 4.58% -6.43% 12.90% -20.00% 86.75% -
  Horiz. % 121.69% 165.06% 157.83% 168.67% 149.40% 186.75% 100.00%
P/EPS 29.27 18.13 60.38 43.39 21.44 44.56 11.95 82.00%
  QoQ % 61.45% -69.97% 39.16% 102.38% -51.89% 272.89% -
  Horiz. % 244.94% 151.72% 505.27% 363.10% 179.41% 372.89% 100.00%
EY 3.42 5.52 1.66 2.30 4.66 2.24 8.37 -45.03%
  QoQ % -38.04% 232.53% -27.83% -50.64% 108.04% -73.24% -
  Horiz. % 40.86% 65.95% 19.83% 27.48% 55.68% 26.76% 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 0.71 0.70 0.75 0.66 0.63 0.50 0.48 29.91%
  QoQ % 1.43% -6.67% 13.64% 4.76% 26.00% 4.17% -
  Horiz. % 147.92% 145.83% 156.25% 137.50% 131.25% 104.17% 100.00%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/08/10 27/05/10 25/02/10 26/11/09 27/08/09 28/05/09 27/02/09 -
Price 4.2100 3.7000 3.8500 4.0000 3.5000 3.2000 2.5600 -
P/RPS 1.06 1.29 1.34 1.61 1.32 1.93 0.89 12.40%
  QoQ % -17.83% -3.73% -16.77% 21.97% -31.61% 116.85% -
  Horiz. % 119.10% 144.94% 150.56% 180.90% 148.31% 216.85% 100.00%
P/EPS 30.89 17.11 61.99 49.88 22.74 55.27 12.85 79.74%
  QoQ % 80.54% -72.40% 24.28% 119.35% -58.86% 330.12% -
  Horiz. % 240.39% 133.15% 482.41% 388.17% 176.96% 430.12% 100.00%
EY 3.24 5.84 1.61 2.01 4.40 1.81 7.78 -44.32%
  QoQ % -44.52% 262.73% -19.90% -54.32% 143.09% -76.74% -
  Horiz. % 41.65% 75.06% 20.69% 25.84% 56.56% 23.26% 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 0.75 0.66 0.77 0.75 0.67 0.62 0.51 29.41%
  QoQ % 13.64% -14.29% 2.67% 11.94% 8.06% 21.57% -
  Horiz. % 147.06% 129.41% 150.98% 147.06% 131.37% 121.57% 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.
 


 

413  296  522  772 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.455+0.01 
 PUC 0.0550.00 
 MTAG 0.51+0.025 
 SAPNRG 0.27-0.005 
 ARMADA 0.445+0.005 
 MYEG 1.26+0.01 
 GPACKET-WB 0.325+0.005 
 KNM-WB 0.185+0.005 
 HSI-C7F 0.335-0.035 
 HSI-H8B 0.205+0.02 
Partners & Brokers