Highlights

[BLDPLNT] QoQ Quarter Result on 2011-09-30 [#3]

Stock [BLDPLNT]: BLD PLANTATION BHD
Announcement Date 30-Nov-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Sep-2011  [#3]
Profit Trend QoQ -     -16.01%    YoY -     147.73%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 392,822 494,001 488,339 504,848 479,861 423,608 409,925 -2.80%
  QoQ % -20.48% 1.16% -3.27% 5.21% 13.28% 3.34% -
  Horiz. % 95.83% 120.51% 119.13% 123.16% 117.06% 103.34% 100.00%
PBT 30,380 20,073 22,079 26,696 29,523 47,463 28,339 4.75%
  QoQ % 51.35% -9.09% -17.29% -9.58% -37.80% 67.48% -
  Horiz. % 107.20% 70.83% 77.91% 94.20% 104.18% 167.48% 100.00%
Tax -7,942 -5,298 7,978 -7,104 -6,883 -13,146 -5,440 28.72%
  QoQ % -49.91% -166.41% 212.30% -3.21% 47.64% -141.65% -
  Horiz. % 145.99% 97.39% -146.65% 130.59% 126.53% 241.65% 100.00%
NP 22,438 14,775 30,057 19,592 22,640 34,317 22,899 -1.35%
  QoQ % 51.86% -50.84% 53.41% -13.46% -34.03% 49.86% -
  Horiz. % 97.99% 64.52% 131.26% 85.56% 98.87% 149.86% 100.00%
NP to SH 22,382 14,677 30,401 19,115 22,758 34,325 22,934 -1.61%
  QoQ % 52.50% -51.72% 59.04% -16.01% -33.70% 49.67% -
  Horiz. % 97.59% 64.00% 132.56% 83.35% 99.23% 149.67% 100.00%
Tax Rate 26.14 % 26.39 % -36.13 % 26.61 % 23.31 % 27.70 % 19.20 % 22.86%
  QoQ % -0.95% 173.04% -235.78% 14.16% -15.85% 44.27% -
  Horiz. % 136.15% 137.45% -188.18% 138.59% 121.41% 144.27% 100.00%
Total Cost 370,384 479,226 458,282 485,256 457,221 389,291 387,026 -2.89%
  QoQ % -22.71% 4.57% -5.56% 6.13% 17.45% 0.59% -
  Horiz. % 95.70% 123.82% 118.41% 125.38% 118.14% 100.59% 100.00%
Net Worth 625,641 615,295 594,940 572,855 553,435 542,331 507,405 15.00%
  QoQ % 1.68% 3.42% 3.86% 3.51% 2.05% 6.88% -
  Horiz. % 123.30% 121.26% 117.25% 112.90% 109.07% 106.88% 100.00%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 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
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 625,641 615,295 594,940 572,855 553,435 542,331 507,405 15.00%
  QoQ % 1.68% 3.42% 3.86% 3.51% 2.05% 6.88% -
  Horiz. % 123.30% 121.26% 117.25% 112.90% 109.07% 106.88% 100.00%
NOSH 85,005 84,985 84,991 84,993 85,013 85,004 84,992 0.01%
  QoQ % 0.02% -0.01% -0.00% -0.02% 0.01% 0.01% -
  Horiz. % 100.02% 99.99% 100.00% 100.00% 100.02% 100.01% 100.00%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 5.71 % 2.99 % 6.15 % 3.88 % 4.72 % 8.10 % 5.59 % 1.43%
  QoQ % 90.97% -51.38% 58.51% -17.80% -41.73% 44.90% -
  Horiz. % 102.15% 53.49% 110.02% 69.41% 84.44% 144.90% 100.00%
ROE 3.58 % 2.39 % 5.11 % 3.34 % 4.11 % 6.33 % 4.52 % -14.41%
  QoQ % 49.79% -53.23% 52.99% -18.73% -35.07% 40.04% -
  Horiz. % 79.20% 52.88% 113.05% 73.89% 90.93% 140.04% 100.00%
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 462.11 581.28 574.57 593.99 564.46 498.33 482.31 -2.81%
  QoQ % -20.50% 1.17% -3.27% 5.23% 13.27% 3.32% -
  Horiz. % 95.81% 120.52% 119.13% 123.16% 117.03% 103.32% 100.00%
EPS 26.33 17.27 35.77 22.49 26.77 40.38 26.98 -1.61%
  QoQ % 52.46% -51.72% 59.05% -15.99% -33.70% 49.67% -
  Horiz. % 97.59% 64.01% 132.58% 83.36% 99.22% 149.67% 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 7.3600 7.2400 7.0000 6.7400 6.5100 6.3800 5.9700 14.99%
  QoQ % 1.66% 3.43% 3.86% 3.53% 2.04% 6.87% -
  Horiz. % 123.28% 121.27% 117.25% 112.90% 109.05% 106.87% 100.00%
Adjusted Per Share Value based on latest NOSH - 93,500
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 420.13 528.34 522.29 539.94 513.22 453.06 438.42 -2.80%
  QoQ % -20.48% 1.16% -3.27% 5.21% 13.28% 3.34% -
  Horiz. % 95.83% 120.51% 119.13% 123.16% 117.06% 103.34% 100.00%
EPS 23.94 15.70 32.51 20.44 24.34 36.71 24.53 -1.61%
  QoQ % 52.48% -51.71% 59.05% -16.02% -33.70% 49.65% -
  Horiz. % 97.59% 64.00% 132.53% 83.33% 99.23% 149.65% 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 6.6914 6.5807 6.3630 6.1268 5.9191 5.8003 5.4268 15.00%
  QoQ % 1.68% 3.42% 3.86% 3.51% 2.05% 6.88% -
  Horiz. % 123.30% 121.26% 117.25% 112.90% 109.07% 106.88% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 8.3800 9.2300 7.2900 5.9200 6.8000 5.1000 5.2000 -
P/RPS 1.81 1.59 1.27 1.00 1.20 1.02 1.08 41.14%
  QoQ % 13.84% 25.20% 27.00% -16.67% 17.65% -5.56% -
  Horiz. % 167.59% 147.22% 117.59% 92.59% 111.11% 94.44% 100.00%
P/EPS 31.83 53.45 20.38 26.32 25.40 12.63 19.27 39.78%
  QoQ % -40.45% 162.27% -22.57% 3.62% 101.11% -34.46% -
  Horiz. % 165.18% 277.37% 105.76% 136.59% 131.81% 65.54% 100.00%
EY 3.14 1.87 4.91 3.80 3.94 7.92 5.19 -28.49%
  QoQ % 67.91% -61.91% 29.21% -3.55% -50.25% 52.60% -
  Horiz. % 60.50% 36.03% 94.61% 73.22% 75.92% 152.60% 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 1.14 1.27 1.04 0.88 1.04 0.80 0.87 19.76%
  QoQ % -10.24% 22.12% 18.18% -15.38% 30.00% -8.05% -
  Horiz. % 131.03% 145.98% 119.54% 101.15% 119.54% 91.95% 100.00%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 30/08/12 31/05/12 29/02/12 30/11/11 26/08/11 31/05/11 28/02/11 -
Price 8.2000 8.0000 9.5000 6.9000 6.7600 5.4300 5.0800 -
P/RPS 1.77 1.38 1.65 1.16 1.20 1.09 1.05 41.69%
  QoQ % 28.26% -16.36% 42.24% -3.33% 10.09% 3.81% -
  Horiz. % 168.57% 131.43% 157.14% 110.48% 114.29% 103.81% 100.00%
P/EPS 31.14 46.32 26.56 30.68 25.25 13.45 18.83 39.89%
  QoQ % -32.77% 74.40% -13.43% 21.50% 87.73% -28.57% -
  Horiz. % 165.37% 245.99% 141.05% 162.93% 134.09% 71.43% 100.00%
EY 3.21 2.16 3.77 3.26 3.96 7.44 5.31 -28.53%
  QoQ % 48.61% -42.71% 15.64% -17.68% -46.77% 40.11% -
  Horiz. % 60.45% 40.68% 71.00% 61.39% 74.58% 140.11% 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 1.11 1.10 1.36 1.02 1.04 0.85 0.85 19.49%
  QoQ % 0.91% -19.12% 33.33% -1.92% 22.35% 0.00% -
  Horiz. % 130.59% 129.41% 160.00% 120.00% 122.35% 100.00% 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.
 


 

373  297  572  751 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.290.00 
 ARMADA 0.495+0.015 
 VELESTO 0.39+0.005 
 DGB 0.175+0.005 
 PERDANA 0.43+0.045 
 HSI-H8F 0.30-0.005 
 MTAG 0.62+0.035 
 AAX 0.175+0.01 
 HSI-C7J 0.15-0.01 
 TANCO 0.075+0.005 
Partners & Brokers