Highlights

[BLDPLNT] QoQ Quarter Result on 2010-09-30 [#3]

Stock [BLDPLNT]: BLD PLANTATION BHD
Announcement Date 30-Nov-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Sep-2010  [#3]
Profit Trend QoQ -     -33.39%    YoY -     13.14%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 479,861 423,608 409,925 325,214 336,208 243,732 244,076 57.13%
  QoQ % 13.28% 3.34% 26.05% -3.27% 37.94% -0.14% -
  Horiz. % 196.60% 173.56% 167.95% 133.24% 137.75% 99.86% 100.00%
PBT 29,523 47,463 28,339 6,433 18,989 23,308 4,764 238.51%
  QoQ % -37.80% 67.48% 340.53% -66.12% -18.53% 389.25% -
  Horiz. % 619.71% 996.28% 594.86% 135.03% 398.59% 489.25% 100.00%
Tax -6,883 -13,146 -5,440 238 -7,299 -4,825 289 -
  QoQ % 47.64% -141.65% -2,385.71% 103.26% -51.27% -1,769.55% -
  Horiz. % -2,381.66% -4,548.79% -1,882.35% 82.35% -2,525.61% -1,669.55% 100.00%
NP 22,640 34,317 22,899 6,671 11,690 18,483 5,053 172.53%
  QoQ % -34.03% 49.86% 243.26% -42.93% -36.75% 265.78% -
  Horiz. % 448.05% 679.14% 453.18% 132.02% 231.35% 365.78% 100.00%
NP to SH 22,758 34,325 22,934 7,716 11,583 18,374 5,276 165.69%
  QoQ % -33.70% 49.67% 197.23% -33.39% -36.96% 248.26% -
  Horiz. % 431.35% 650.59% 434.69% 146.25% 219.54% 348.26% 100.00%
Tax Rate 23.31 % 27.70 % 19.20 % -3.70 % 38.44 % 20.70 % -6.07 % -
  QoQ % -15.85% 44.27% 618.92% -109.63% 85.70% 441.02% -
  Horiz. % -384.02% -456.34% -316.31% 60.96% -633.28% -341.02% 100.00%
Total Cost 457,221 389,291 387,026 318,543 324,518 225,249 239,023 54.28%
  QoQ % 17.45% 0.59% 21.50% -1.84% 44.07% -5.76% -
  Horiz. % 191.29% 162.87% 161.92% 133.27% 135.77% 94.24% 100.00%
Net Worth 553,435 542,331 507,405 485,224 479,296 474,222 424,763 19.35%
  QoQ % 2.05% 6.88% 4.57% 1.24% 1.07% 11.64% -
  Horiz. % 130.29% 127.68% 119.46% 114.23% 112.84% 111.64% 100.00%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 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
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 553,435 542,331 507,405 485,224 479,296 474,222 424,763 19.35%
  QoQ % 2.05% 6.88% 4.57% 1.24% 1.07% 11.64% -
  Horiz. % 130.29% 127.68% 119.46% 114.23% 112.84% 111.64% 100.00%
NOSH 85,013 85,004 84,992 84,977 84,981 84,986 84,952 0.05%
  QoQ % 0.01% 0.01% 0.02% -0.00% -0.01% 0.04% -
  Horiz. % 100.07% 100.06% 100.05% 100.03% 100.03% 100.04% 100.00%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 4.72 % 8.10 % 5.59 % 2.05 % 3.48 % 7.58 % 2.07 % 73.50%
  QoQ % -41.73% 44.90% 172.68% -41.09% -54.09% 266.18% -
  Horiz. % 228.02% 391.30% 270.05% 99.03% 168.12% 366.18% 100.00%
ROE 4.11 % 6.33 % 4.52 % 1.59 % 2.42 % 3.87 % 1.24 % 122.79%
  QoQ % -35.07% 40.04% 184.28% -34.30% -37.47% 212.10% -
  Horiz. % 331.45% 510.48% 364.52% 128.23% 195.16% 312.10% 100.00%
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 564.46 498.33 482.31 382.70 395.62 286.79 287.31 57.06%
  QoQ % 13.27% 3.32% 26.03% -3.27% 37.95% -0.18% -
  Horiz. % 196.46% 173.45% 167.87% 133.20% 137.70% 99.82% 100.00%
EPS 26.77 40.38 26.98 9.08 13.63 21.62 6.21 165.58%
  QoQ % -33.70% 49.67% 197.14% -33.38% -36.96% 248.15% -
  Horiz. % 431.08% 650.24% 434.46% 146.22% 219.48% 348.15% 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 6.5100 6.3800 5.9700 5.7100 5.6400 5.5800 5.0000 19.29%
  QoQ % 2.04% 6.87% 4.55% 1.24% 1.08% 11.60% -
  Horiz. % 130.20% 127.60% 119.40% 114.20% 112.80% 111.60% 100.00%
Adjusted Per Share Value based on latest NOSH - 93,500
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 513.22 453.06 438.42 347.82 359.58 260.68 261.04 57.13%
  QoQ % 13.28% 3.34% 26.05% -3.27% 37.94% -0.14% -
  Horiz. % 196.61% 173.56% 167.95% 133.24% 137.75% 99.86% 100.00%
EPS 24.34 36.71 24.53 8.25 12.39 19.65 5.64 165.78%
  QoQ % -33.70% 49.65% 197.33% -33.41% -36.95% 248.40% -
  Horiz. % 431.56% 650.89% 434.93% 146.28% 219.68% 348.40% 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 5.9191 5.8003 5.4268 5.1896 5.1262 5.0719 4.5429 19.35%
  QoQ % 2.05% 6.88% 4.57% 1.24% 1.07% 11.64% -
  Horiz. % 130.29% 127.68% 119.46% 114.24% 112.84% 111.64% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 6.8000 5.1000 5.2000 4.3200 3.9900 3.9200 3.7500 -
P/RPS 1.20 1.02 1.08 1.13 1.01 1.37 1.31 -5.69%
  QoQ % 17.65% -5.56% -4.42% 11.88% -26.28% 4.58% -
  Horiz. % 91.60% 77.86% 82.44% 86.26% 77.10% 104.58% 100.00%
P/EPS 25.40 12.63 19.27 47.58 29.27 18.13 60.38 -43.95%
  QoQ % 101.11% -34.46% -59.50% 62.56% 61.45% -69.97% -
  Horiz. % 42.07% 20.92% 31.91% 78.80% 48.48% 30.03% 100.00%
EY 3.94 7.92 5.19 2.10 3.42 5.52 1.66 78.22%
  QoQ % -50.25% 52.60% 147.14% -38.60% -38.04% 232.53% -
  Horiz. % 237.35% 477.11% 312.65% 126.51% 206.02% 332.53% 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 1.04 0.80 0.87 0.76 0.71 0.70 0.75 24.43%
  QoQ % 30.00% -8.05% 14.47% 7.04% 1.43% -6.67% -
  Horiz. % 138.67% 106.67% 116.00% 101.33% 94.67% 93.33% 100.00%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 26/08/11 31/05/11 28/02/11 30/11/10 30/08/10 27/05/10 25/02/10 -
Price 6.7600 5.4300 5.0800 4.8100 4.2100 3.7000 3.8500 -
P/RPS 1.20 1.09 1.05 1.26 1.06 1.29 1.34 -7.11%
  QoQ % 10.09% 3.81% -16.67% 18.87% -17.83% -3.73% -
  Horiz. % 89.55% 81.34% 78.36% 94.03% 79.10% 96.27% 100.00%
P/EPS 25.25 13.45 18.83 52.97 30.89 17.11 61.99 -45.14%
  QoQ % 87.73% -28.57% -64.45% 71.48% 80.54% -72.40% -
  Horiz. % 40.73% 21.70% 30.38% 85.45% 49.83% 27.60% 100.00%
EY 3.96 7.44 5.31 1.89 3.24 5.84 1.61 82.51%
  QoQ % -46.77% 40.11% 180.95% -41.67% -44.52% 262.73% -
  Horiz. % 245.96% 462.11% 329.81% 117.39% 201.24% 362.73% 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 1.04 0.85 0.85 0.84 0.75 0.66 0.77 22.26%
  QoQ % 22.35% 0.00% 1.19% 12.00% 13.64% -14.29% -
  Horiz. % 135.06% 110.39% 110.39% 109.09% 97.40% 85.71% 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