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.
 


 

402  313  494  808 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 NETX 0.02-0.005 
 ARMADA 0.48+0.035 
 MTAG 0.54+0.03 
 HSI-C7F 0.325-0.01 
 SANICHI 0.045-0.005 
 HUAAN 0.16+0.015 
 KNM 0.46+0.005 
 PUC 0.0550.00 
 PRESBHD 0.50+0.015 
 HSI-H8B 0.19-0.015 

FEATURED POSTS

1. MQ Trader Workshop @ Kulai - Trading Strategy in Volatile Market MQ Trader Announcement!

TOP ARTICLES

1. OVERLOOKED GEM : BENEFICIARY OF BUDGET 2020 !!! Bursa Master
2. SELL CARIMIN & UZMA NOW & SWITCH TO NETX, OPCOM, REDTONE OR MUIPROP, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. EYE ON THIS STOCK BECAUSE THE PRICE RALLY COULD BE THIS WEEK (21-25 OCT)! smartinvestment2030
4. Bumi Armada: What Happened and Why? Weekly GreenTrade$ watchlist
5. Dayang’s Price Rise is not Reflected on Naim - Koon Yew Yin Koon Yew Yin's Blog
6. CALVIN'S SUNDAY SHARING FROM THE BIBLE: TOPIC - 2 POINTS: NEED FOR WATER & SEASONAL TIMING THE INVESTMENT APPROACH OF CALVIN TAN
7. THE NUMBER ONE CHAMPION UP-TRENDING STOCK OF BURSA FOR YEAR 2019, 2020, 2021 ALL MUST NOT MISS NOW!! THE INVESTMENT APPROACH OF CALVIN TAN
8. DIRECTORS/INSIDERS STRONG BUYING SHOWS NFCP FIBERISATION BULL RUN VERY SOON, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers