Highlights

[BLDPLNT] QoQ Quarter Result on 2011-03-31 [#1]

Stock [BLDPLNT]: BLD PLANTATION BHD
Announcement Date 31-May-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Mar-2011  [#1]
Profit Trend QoQ -     49.67%    YoY -     86.81%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 488,339 504,848 479,861 423,608 409,925 325,214 336,208 28.17%
  QoQ % -3.27% 5.21% 13.28% 3.34% 26.05% -3.27% -
  Horiz. % 145.25% 150.16% 142.73% 126.00% 121.93% 96.73% 100.00%
PBT 22,079 26,696 29,523 47,463 28,339 6,433 18,989 10.54%
  QoQ % -17.29% -9.58% -37.80% 67.48% 340.53% -66.12% -
  Horiz. % 116.27% 140.59% 155.47% 249.95% 149.24% 33.88% 100.00%
Tax 7,978 -7,104 -6,883 -13,146 -5,440 238 -7,299 -
  QoQ % 212.30% -3.21% 47.64% -141.65% -2,385.71% 103.26% -
  Horiz. % -109.30% 97.33% 94.30% 180.11% 74.53% -3.26% 100.00%
NP 30,057 19,592 22,640 34,317 22,899 6,671 11,690 87.36%
  QoQ % 53.41% -13.46% -34.03% 49.86% 243.26% -42.93% -
  Horiz. % 257.12% 167.60% 193.67% 293.56% 195.89% 57.07% 100.00%
NP to SH 30,401 19,115 22,758 34,325 22,934 7,716 11,583 89.94%
  QoQ % 59.04% -16.01% -33.70% 49.67% 197.23% -33.39% -
  Horiz. % 262.46% 165.03% 196.48% 296.34% 198.00% 66.61% 100.00%
Tax Rate -36.13 % 26.61 % 23.31 % 27.70 % 19.20 % -3.70 % 38.44 % -
  QoQ % -235.78% 14.16% -15.85% 44.27% 618.92% -109.63% -
  Horiz. % -93.99% 69.22% 60.64% 72.06% 49.95% -9.63% 100.00%
Total Cost 458,282 485,256 457,221 389,291 387,026 318,543 324,518 25.79%
  QoQ % -5.56% 6.13% 17.45% 0.59% 21.50% -1.84% -
  Horiz. % 141.22% 149.53% 140.89% 119.96% 119.26% 98.16% 100.00%
Net Worth 594,940 572,855 553,435 542,331 507,405 485,224 479,296 15.45%
  QoQ % 3.86% 3.51% 2.05% 6.88% 4.57% 1.24% -
  Horiz. % 124.13% 119.52% 115.47% 113.15% 105.86% 101.24% 100.00%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 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
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 594,940 572,855 553,435 542,331 507,405 485,224 479,296 15.45%
  QoQ % 3.86% 3.51% 2.05% 6.88% 4.57% 1.24% -
  Horiz. % 124.13% 119.52% 115.47% 113.15% 105.86% 101.24% 100.00%
NOSH 84,991 84,993 85,013 85,004 84,992 84,977 84,981 0.01%
  QoQ % -0.00% -0.02% 0.01% 0.01% 0.02% -0.00% -
  Horiz. % 100.01% 100.01% 100.04% 100.03% 100.01% 100.00% 100.00%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 6.15 % 3.88 % 4.72 % 8.10 % 5.59 % 2.05 % 3.48 % 46.02%
  QoQ % 58.51% -17.80% -41.73% 44.90% 172.68% -41.09% -
  Horiz. % 176.72% 111.49% 135.63% 232.76% 160.63% 58.91% 100.00%
ROE 5.11 % 3.34 % 4.11 % 6.33 % 4.52 % 1.59 % 2.42 % 64.37%
  QoQ % 52.99% -18.73% -35.07% 40.04% 184.28% -34.30% -
  Horiz. % 211.16% 138.02% 169.83% 261.57% 186.78% 65.70% 100.00%
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 574.57 593.99 564.46 498.33 482.31 382.70 395.62 28.16%
  QoQ % -3.27% 5.23% 13.27% 3.32% 26.03% -3.27% -
  Horiz. % 145.23% 150.14% 142.68% 125.96% 121.91% 96.73% 100.00%
EPS 35.77 22.49 26.77 40.38 26.98 9.08 13.63 89.93%
  QoQ % 59.05% -15.99% -33.70% 49.67% 197.14% -33.38% -
  Horiz. % 262.44% 165.00% 196.40% 296.26% 197.95% 66.62% 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 7.0000 6.7400 6.5100 6.3800 5.9700 5.7100 5.6400 15.44%
  QoQ % 3.86% 3.53% 2.04% 6.87% 4.55% 1.24% -
  Horiz. % 124.11% 119.50% 115.43% 113.12% 105.85% 101.24% 100.00%
Adjusted Per Share Value based on latest NOSH - 93,500
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 522.29 539.94 513.22 453.06 438.42 347.82 359.58 28.17%
  QoQ % -3.27% 5.21% 13.28% 3.34% 26.05% -3.27% -
  Horiz. % 145.25% 150.16% 142.73% 126.00% 121.93% 96.73% 100.00%
EPS 32.51 20.44 24.34 36.71 24.53 8.25 12.39 89.90%
  QoQ % 59.05% -16.02% -33.70% 49.65% 197.33% -33.41% -
  Horiz. % 262.39% 164.97% 196.45% 296.29% 197.98% 66.59% 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 6.3630 6.1268 5.9191 5.8003 5.4268 5.1896 5.1262 15.45%
  QoQ % 3.86% 3.51% 2.05% 6.88% 4.57% 1.24% -
  Horiz. % 124.13% 119.52% 115.47% 113.15% 105.86% 101.24% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 7.2900 5.9200 6.8000 5.1000 5.2000 4.3200 3.9900 -
P/RPS 1.27 1.00 1.20 1.02 1.08 1.13 1.01 16.45%
  QoQ % 27.00% -16.67% 17.65% -5.56% -4.42% 11.88% -
  Horiz. % 125.74% 99.01% 118.81% 100.99% 106.93% 111.88% 100.00%
P/EPS 20.38 26.32 25.40 12.63 19.27 47.58 29.27 -21.39%
  QoQ % -22.57% 3.62% 101.11% -34.46% -59.50% 62.56% -
  Horiz. % 69.63% 89.92% 86.78% 43.15% 65.84% 162.56% 100.00%
EY 4.91 3.80 3.94 7.92 5.19 2.10 3.42 27.18%
  QoQ % 29.21% -3.55% -50.25% 52.60% 147.14% -38.60% -
  Horiz. % 143.57% 111.11% 115.20% 231.58% 151.75% 61.40% 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 0.88 1.04 0.80 0.87 0.76 0.71 28.89%
  QoQ % 18.18% -15.38% 30.00% -8.05% 14.47% 7.04% -
  Horiz. % 146.48% 123.94% 146.48% 112.68% 122.54% 107.04% 100.00%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 29/02/12 30/11/11 26/08/11 31/05/11 28/02/11 30/11/10 30/08/10 -
Price 9.5000 6.9000 6.7600 5.4300 5.0800 4.8100 4.2100 -
P/RPS 1.65 1.16 1.20 1.09 1.05 1.26 1.06 34.20%
  QoQ % 42.24% -3.33% 10.09% 3.81% -16.67% 18.87% -
  Horiz. % 155.66% 109.43% 113.21% 102.83% 99.06% 118.87% 100.00%
P/EPS 26.56 30.68 25.25 13.45 18.83 52.97 30.89 -9.55%
  QoQ % -13.43% 21.50% 87.73% -28.57% -64.45% 71.48% -
  Horiz. % 85.98% 99.32% 81.74% 43.54% 60.96% 171.48% 100.00%
EY 3.77 3.26 3.96 7.44 5.31 1.89 3.24 10.60%
  QoQ % 15.64% -17.68% -46.77% 40.11% 180.95% -41.67% -
  Horiz. % 116.36% 100.62% 122.22% 229.63% 163.89% 58.33% 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 1.36 1.02 1.04 0.85 0.85 0.84 0.75 48.54%
  QoQ % 33.33% -1.92% 22.35% 0.00% 1.19% 12.00% -
  Horiz. % 181.33% 136.00% 138.67% 113.33% 113.33% 112.00% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

109  519  479  1175 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWORTH 0.040.00 
 XOX 0.245-0.01 
 NEXGRAM 0.0650.00 
 SAPNRG 0.12-0.01 
 BORNOIL 0.0650.00 
 AT 0.10-0.005 
 GPA 0.185+0.02 
 AEMULUS 0.70-0.04 
 INIX 0.415-0.145 
 LAMBO-WB 0.025-0.005 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers