Highlights

[BLDPLNT] QoQ Quarter Result on 2009-12-31 [#4]

Stock [BLDPLNT]: BLD PLANTATION BHD
Announcement Date 25-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Dec-2009  [#4]
Profit Trend QoQ -     -22.64%    YoY -     -68.85%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 325,214 336,208 243,732 244,076 210,851 226,255 141,286 74.24%
  QoQ % -3.27% 37.94% -0.14% 15.76% -6.81% 60.14% -
  Horiz. % 230.18% 237.96% 172.51% 172.75% 149.24% 160.14% 100.00%
PBT 6,433 18,989 23,308 4,764 11,544 16,516 6,753 -3.18%
  QoQ % -66.12% -18.53% 389.25% -58.73% -30.10% 144.57% -
  Horiz. % 95.26% 281.19% 345.15% 70.55% 170.95% 244.57% 100.00%
Tax 238 -7,299 -4,825 289 -4,742 -3,229 -1,928 -
  QoQ % 103.26% -51.27% -1,769.55% 106.09% -46.86% -67.48% -
  Horiz. % -12.34% 378.58% 250.26% -14.99% 245.95% 167.48% 100.00%
NP 6,671 11,690 18,483 5,053 6,802 13,287 4,825 24.08%
  QoQ % -42.93% -36.75% 265.78% -25.71% -48.81% 175.38% -
  Horiz. % 138.26% 242.28% 383.07% 104.73% 140.97% 275.38% 100.00%
NP to SH 7,716 11,583 18,374 5,276 6,820 13,083 4,924 34.87%
  QoQ % -33.39% -36.96% 248.26% -22.64% -47.87% 165.70% -
  Horiz. % 156.70% 235.24% 373.15% 107.15% 138.51% 265.70% 100.00%
Tax Rate -3.70 % 38.44 % 20.70 % -6.07 % 41.08 % 19.55 % 28.55 % -
  QoQ % -109.63% 85.70% 441.02% -114.78% 110.13% -31.52% -
  Horiz. % -12.96% 134.64% 72.50% -21.26% 143.89% 68.48% 100.00%
Total Cost 318,543 324,518 225,249 239,023 204,049 212,968 136,461 75.88%
  QoQ % -1.84% 44.07% -5.76% 17.14% -4.19% 56.07% -
  Horiz. % 233.43% 237.81% 165.06% 175.16% 149.53% 156.07% 100.00%
Net Worth 485,224 479,296 474,222 424,763 450,698 444,600 437,972 7.06%
  QoQ % 1.24% 1.07% 11.64% -5.75% 1.37% 1.51% -
  Horiz. % 110.79% 109.44% 108.28% 96.98% 102.91% 101.51% 100.00%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 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
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 485,224 479,296 474,222 424,763 450,698 444,600 437,972 7.06%
  QoQ % 1.24% 1.07% 11.64% -5.75% 1.37% 1.51% -
  Horiz. % 110.79% 109.44% 108.28% 96.98% 102.91% 101.51% 100.00%
NOSH 84,977 84,981 84,986 84,952 85,037 85,009 85,043 -0.05%
  QoQ % -0.00% -0.01% 0.04% -0.10% 0.03% -0.04% -
  Horiz. % 99.92% 99.93% 99.93% 99.89% 99.99% 99.96% 100.00%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 2.05 % 3.48 % 7.58 % 2.07 % 3.23 % 5.87 % 3.42 % -28.89%
  QoQ % -41.09% -54.09% 266.18% -35.91% -44.97% 71.64% -
  Horiz. % 59.94% 101.75% 221.64% 60.53% 94.44% 171.64% 100.00%
ROE 1.59 % 2.42 % 3.87 % 1.24 % 1.51 % 2.94 % 1.12 % 26.29%
  QoQ % -34.30% -37.47% 212.10% -17.88% -48.64% 162.50% -
  Horiz. % 141.96% 216.07% 345.54% 110.71% 134.82% 262.50% 100.00%
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 382.70 395.62 286.79 287.31 247.95 266.15 166.13 74.34%
  QoQ % -3.27% 37.95% -0.18% 15.87% -6.84% 60.21% -
  Horiz. % 230.36% 238.14% 172.63% 172.94% 149.25% 160.21% 100.00%
EPS 9.08 13.63 21.62 6.21 8.02 15.39 5.79 34.94%
  QoQ % -33.38% -36.96% 248.15% -22.57% -47.89% 165.80% -
  Horiz. % 156.82% 235.41% 373.40% 107.25% 138.51% 265.80% 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 5.7100 5.6400 5.5800 5.0000 5.3000 5.2300 5.1500 7.12%
  QoQ % 1.24% 1.08% 11.60% -5.66% 1.34% 1.55% -
  Horiz. % 110.87% 109.51% 108.35% 97.09% 102.91% 101.55% 100.00%
Adjusted Per Share Value based on latest NOSH - 93,500
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 347.82 359.58 260.68 261.04 225.51 241.98 151.11 74.24%
  QoQ % -3.27% 37.94% -0.14% 15.76% -6.81% 60.13% -
  Horiz. % 230.18% 237.96% 172.51% 172.75% 149.24% 160.13% 100.00%
EPS 8.25 12.39 19.65 5.64 7.29 13.99 5.27 34.79%
  QoQ % -33.41% -36.95% 248.40% -22.63% -47.89% 165.46% -
  Horiz. % 156.55% 235.10% 372.87% 107.02% 138.33% 265.46% 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 5.1896 5.1262 5.0719 4.5429 4.8203 4.7551 4.6842 7.06%
  QoQ % 1.24% 1.07% 11.64% -5.75% 1.37% 1.51% -
  Horiz. % 110.79% 109.44% 108.28% 96.98% 102.91% 101.51% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 4.3200 3.9900 3.9200 3.7500 3.4800 3.3000 2.5800 -
P/RPS 1.13 1.01 1.37 1.31 1.40 1.24 1.55 -18.98%
  QoQ % 11.88% -26.28% 4.58% -6.43% 12.90% -20.00% -
  Horiz. % 72.90% 65.16% 88.39% 84.52% 90.32% 80.00% 100.00%
P/EPS 47.58 29.27 18.13 60.38 43.39 21.44 44.56 4.46%
  QoQ % 62.56% 61.45% -69.97% 39.16% 102.38% -51.89% -
  Horiz. % 106.78% 65.69% 40.69% 135.50% 97.37% 48.11% 100.00%
EY 2.10 3.42 5.52 1.66 2.30 4.66 2.24 -4.21%
  QoQ % -38.60% -38.04% 232.53% -27.83% -50.64% 108.04% -
  Horiz. % 93.75% 152.68% 246.43% 74.11% 102.68% 208.04% 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 0.76 0.71 0.70 0.75 0.66 0.63 0.50 32.17%
  QoQ % 7.04% 1.43% -6.67% 13.64% 4.76% 26.00% -
  Horiz. % 152.00% 142.00% 140.00% 150.00% 132.00% 126.00% 100.00%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/11/10 30/08/10 27/05/10 25/02/10 26/11/09 27/08/09 28/05/09 -
Price 4.8100 4.2100 3.7000 3.8500 4.0000 3.5000 3.2000 -
P/RPS 1.26 1.06 1.29 1.34 1.61 1.32 1.93 -24.72%
  QoQ % 18.87% -17.83% -3.73% -16.77% 21.97% -31.61% -
  Horiz. % 65.28% 54.92% 66.84% 69.43% 83.42% 68.39% 100.00%
P/EPS 52.97 30.89 17.11 61.99 49.88 22.74 55.27 -2.79%
  QoQ % 71.48% 80.54% -72.40% 24.28% 119.35% -58.86% -
  Horiz. % 95.84% 55.89% 30.96% 112.16% 90.25% 41.14% 100.00%
EY 1.89 3.24 5.84 1.61 2.01 4.40 1.81 2.92%
  QoQ % -41.67% -44.52% 262.73% -19.90% -54.32% 143.09% -
  Horiz. % 104.42% 179.01% 322.65% 88.95% 111.05% 243.09% 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 0.84 0.75 0.66 0.77 0.75 0.67 0.62 22.42%
  QoQ % 12.00% 13.64% -14.29% 2.67% 11.94% 8.06% -
  Horiz. % 135.48% 120.97% 106.45% 124.19% 120.97% 108.06% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

428  627  572 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GFM-WC 0.20+0.125 
 GFM 0.405+0.20 
 ARMADA 0.425+0.03 
 ITRONIC 0.665+0.185 
 DNEX-WD 0.365-0.01 
 ANZO 0.08-0.015 
 KOMARK-WC 0.10-0.005 
 AAX 0.095+0.01 
 MTRONIC 0.07-0.01 
 JADI 0.135+0.025 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS