Highlights

[BLDPLNT] QoQ Quarter Result on 2011-12-31 [#4]

Stock [BLDPLNT]: BLD PLANTATION BHD
Announcement Date 29-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Dec-2011  [#4]
Profit Trend QoQ -     59.04%    YoY -     32.56%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 517,546 392,822 494,001 488,339 504,848 479,861 423,608 14.24%
  QoQ % 31.75% -20.48% 1.16% -3.27% 5.21% 13.28% -
  Horiz. % 122.18% 92.73% 116.62% 115.28% 119.18% 113.28% 100.00%
PBT 18,940 30,380 20,073 22,079 26,696 29,523 47,463 -45.71%
  QoQ % -37.66% 51.35% -9.09% -17.29% -9.58% -37.80% -
  Horiz. % 39.90% 64.01% 42.29% 46.52% 56.25% 62.20% 100.00%
Tax -4,246 -7,942 -5,298 7,978 -7,104 -6,883 -13,146 -52.83%
  QoQ % 46.54% -49.91% -166.41% 212.30% -3.21% 47.64% -
  Horiz. % 32.30% 60.41% 40.30% -60.69% 54.04% 52.36% 100.00%
NP 14,694 22,438 14,775 30,057 19,592 22,640 34,317 -43.10%
  QoQ % -34.51% 51.86% -50.84% 53.41% -13.46% -34.03% -
  Horiz. % 42.82% 65.38% 43.05% 87.59% 57.09% 65.97% 100.00%
NP to SH 14,133 22,382 14,677 30,401 19,115 22,758 34,325 -44.56%
  QoQ % -36.86% 52.50% -51.72% 59.04% -16.01% -33.70% -
  Horiz. % 41.17% 65.21% 42.76% 88.57% 55.69% 66.30% 100.00%
Tax Rate 22.42 % 26.14 % 26.39 % -36.13 % 26.61 % 23.31 % 27.70 % -13.12%
  QoQ % -14.23% -0.95% 173.04% -235.78% 14.16% -15.85% -
  Horiz. % 80.94% 94.37% 95.27% -130.43% 96.06% 84.15% 100.00%
Total Cost 502,852 370,384 479,226 458,282 485,256 457,221 389,291 18.55%
  QoQ % 35.77% -22.71% 4.57% -5.56% 6.13% 17.45% -
  Horiz. % 129.17% 95.14% 123.10% 117.72% 124.65% 117.45% 100.00%
Net Worth 636,069 625,641 615,295 594,940 572,855 553,435 542,331 11.18%
  QoQ % 1.67% 1.68% 3.42% 3.86% 3.51% 2.05% -
  Horiz. % 117.28% 115.36% 113.45% 109.70% 105.63% 102.05% 100.00%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 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
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 636,069 625,641 615,295 594,940 572,855 553,435 542,331 11.18%
  QoQ % 1.67% 1.68% 3.42% 3.86% 3.51% 2.05% -
  Horiz. % 117.28% 115.36% 113.45% 109.70% 105.63% 102.05% 100.00%
NOSH 85,036 85,005 84,985 84,991 84,993 85,013 85,004 0.02%
  QoQ % 0.04% 0.02% -0.01% -0.00% -0.02% 0.01% -
  Horiz. % 100.04% 100.00% 99.98% 99.98% 99.99% 100.01% 100.00%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 2.84 % 5.71 % 2.99 % 6.15 % 3.88 % 4.72 % 8.10 % -50.18%
  QoQ % -50.26% 90.97% -51.38% 58.51% -17.80% -41.73% -
  Horiz. % 35.06% 70.49% 36.91% 75.93% 47.90% 58.27% 100.00%
ROE 2.22 % 3.58 % 2.39 % 5.11 % 3.34 % 4.11 % 6.33 % -50.17%
  QoQ % -37.99% 49.79% -53.23% 52.99% -18.73% -35.07% -
  Horiz. % 35.07% 56.56% 37.76% 80.73% 52.76% 64.93% 100.00%
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 608.62 462.11 581.28 574.57 593.99 564.46 498.33 14.22%
  QoQ % 31.70% -20.50% 1.17% -3.27% 5.23% 13.27% -
  Horiz. % 122.13% 92.73% 116.65% 115.30% 119.20% 113.27% 100.00%
EPS 16.62 26.33 17.27 35.77 22.49 26.77 40.38 -44.58%
  QoQ % -36.88% 52.46% -51.72% 59.05% -15.99% -33.70% -
  Horiz. % 41.16% 65.21% 42.77% 88.58% 55.70% 66.30% 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 7.4800 7.3600 7.2400 7.0000 6.7400 6.5100 6.3800 11.15%
  QoQ % 1.63% 1.66% 3.43% 3.86% 3.53% 2.04% -
  Horiz. % 117.24% 115.36% 113.48% 109.72% 105.64% 102.04% 100.00%
Adjusted Per Share Value based on latest NOSH - 93,500
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 553.53 420.13 528.34 522.29 539.94 513.22 453.06 14.24%
  QoQ % 31.75% -20.48% 1.16% -3.27% 5.21% 13.28% -
  Horiz. % 122.18% 92.73% 116.62% 115.28% 119.18% 113.28% 100.00%
EPS 15.12 23.94 15.70 32.51 20.44 24.34 36.71 -44.55%
  QoQ % -36.84% 52.48% -51.71% 59.05% -16.02% -33.70% -
  Horiz. % 41.19% 65.21% 42.77% 88.56% 55.68% 66.30% 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 6.8029 6.6914 6.5807 6.3630 6.1268 5.9191 5.8003 11.18%
  QoQ % 1.67% 1.68% 3.42% 3.86% 3.51% 2.05% -
  Horiz. % 117.29% 115.36% 113.45% 109.70% 105.63% 102.05% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 8.0900 8.3800 9.2300 7.2900 5.9200 6.8000 5.1000 -
P/RPS 1.33 1.81 1.59 1.27 1.00 1.20 1.02 19.30%
  QoQ % -26.52% 13.84% 25.20% 27.00% -16.67% 17.65% -
  Horiz. % 130.39% 177.45% 155.88% 124.51% 98.04% 117.65% 100.00%
P/EPS 48.68 31.83 53.45 20.38 26.32 25.40 12.63 145.22%
  QoQ % 52.94% -40.45% 162.27% -22.57% 3.62% 101.11% -
  Horiz. % 385.43% 252.02% 423.20% 161.36% 208.39% 201.11% 100.00%
EY 2.05 3.14 1.87 4.91 3.80 3.94 7.92 -59.28%
  QoQ % -34.71% 67.91% -61.91% 29.21% -3.55% -50.25% -
  Horiz. % 25.88% 39.65% 23.61% 61.99% 47.98% 49.75% 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 1.08 1.14 1.27 1.04 0.88 1.04 0.80 22.08%
  QoQ % -5.26% -10.24% 22.12% 18.18% -15.38% 30.00% -
  Horiz. % 135.00% 142.50% 158.75% 130.00% 110.00% 130.00% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 26/08/11 31/05/11 -
Price 8.4000 8.2000 8.0000 9.5000 6.9000 6.7600 5.4300 -
P/RPS 1.38 1.77 1.38 1.65 1.16 1.20 1.09 16.98%
  QoQ % -22.03% 28.26% -16.36% 42.24% -3.33% 10.09% -
  Horiz. % 126.61% 162.39% 126.61% 151.38% 106.42% 110.09% 100.00%
P/EPS 50.54 31.14 46.32 26.56 30.68 25.25 13.45 141.12%
  QoQ % 62.30% -32.77% 74.40% -13.43% 21.50% 87.73% -
  Horiz. % 375.76% 231.52% 344.39% 197.47% 228.10% 187.73% 100.00%
EY 1.98 3.21 2.16 3.77 3.26 3.96 7.44 -58.53%
  QoQ % -38.32% 48.61% -42.71% 15.64% -17.68% -46.77% -
  Horiz. % 26.61% 43.15% 29.03% 50.67% 43.82% 53.23% 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 1.12 1.11 1.10 1.36 1.02 1.04 0.85 20.13%
  QoQ % 0.90% 0.91% -19.12% 33.33% -1.92% 22.35% -
  Horiz. % 131.76% 130.59% 129.41% 160.00% 120.00% 122.35% 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.
 


 

389  353  519  737 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 NETX 0.025+0.005 
 GPACKET-WB 0.315+0.02 
 ARMADA 0.415+0.03 
 SAPNRG 0.265-0.005 
 ISTONE 0.225+0.03 
 HSI-C7F 0.3150.00 
 ANZO 0.0250.00 
 AME 1.55+0.27 
 HSI-H8B 0.245-0.03 
 OPCOM 0.815+0.04 
Partners & Brokers