Highlights

[BLDPLNT] QoQ Quarter Result on 2012-03-31 [#1]

Stock [BLDPLNT]: BLD PLANTATION BHD
Announcement Date 31-May-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Mar-2012  [#1]
Profit Trend QoQ -     -51.72%    YoY -     -57.24%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 509,395 517,546 392,822 494,001 488,339 504,848 479,861 4.04%
  QoQ % -1.57% 31.75% -20.48% 1.16% -3.27% 5.21% -
  Horiz. % 106.15% 107.85% 81.86% 102.95% 101.77% 105.21% 100.00%
PBT 48,837 18,940 30,380 20,073 22,079 26,696 29,523 39.66%
  QoQ % 157.85% -37.66% 51.35% -9.09% -17.29% -9.58% -
  Horiz. % 165.42% 64.15% 102.90% 67.99% 74.79% 90.42% 100.00%
Tax -11,686 -4,246 -7,942 -5,298 7,978 -7,104 -6,883 42.09%
  QoQ % -175.22% 46.54% -49.91% -166.41% 212.30% -3.21% -
  Horiz. % 169.78% 61.69% 115.39% 76.97% -115.91% 103.21% 100.00%
NP 37,151 14,694 22,438 14,775 30,057 19,592 22,640 38.91%
  QoQ % 152.83% -34.51% 51.86% -50.84% 53.41% -13.46% -
  Horiz. % 164.09% 64.90% 99.11% 65.26% 132.76% 86.54% 100.00%
NP to SH 37,319 14,133 22,382 14,677 30,401 19,115 22,758 38.85%
  QoQ % 164.06% -36.86% 52.50% -51.72% 59.04% -16.01% -
  Horiz. % 163.98% 62.10% 98.35% 64.49% 133.58% 83.99% 100.00%
Tax Rate 23.93 % 22.42 % 26.14 % 26.39 % -36.13 % 26.61 % 23.31 % 1.76%
  QoQ % 6.74% -14.23% -0.95% 173.04% -235.78% 14.16% -
  Horiz. % 102.66% 96.18% 112.14% 113.21% -155.00% 114.16% 100.00%
Total Cost 472,244 502,852 370,384 479,226 458,282 485,256 457,221 2.17%
  QoQ % -6.09% 35.77% -22.71% 4.57% -5.56% 6.13% -
  Horiz. % 103.29% 109.98% 81.01% 104.81% 100.23% 106.13% 100.00%
Net Worth 594,909 636,069 625,641 615,295 594,940 572,855 553,435 4.91%
  QoQ % -6.47% 1.67% 1.68% 3.42% 3.86% 3.51% -
  Horiz. % 107.49% 114.93% 113.05% 111.18% 107.50% 103.51% 100.00%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 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
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 594,909 636,069 625,641 615,295 594,940 572,855 553,435 4.91%
  QoQ % -6.47% 1.67% 1.68% 3.42% 3.86% 3.51% -
  Horiz. % 107.49% 114.93% 113.05% 111.18% 107.50% 103.51% 100.00%
NOSH 84,987 85,036 85,005 84,985 84,991 84,993 85,013 -0.02%
  QoQ % -0.06% 0.04% 0.02% -0.01% -0.00% -0.02% -
  Horiz. % 99.97% 100.03% 99.99% 99.97% 99.97% 99.98% 100.00%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 7.29 % 2.84 % 5.71 % 2.99 % 6.15 % 3.88 % 4.72 % 33.44%
  QoQ % 156.69% -50.26% 90.97% -51.38% 58.51% -17.80% -
  Horiz. % 154.45% 60.17% 120.97% 63.35% 130.30% 82.20% 100.00%
ROE 6.27 % 2.22 % 3.58 % 2.39 % 5.11 % 3.34 % 4.11 % 32.35%
  QoQ % 182.43% -37.99% 49.79% -53.23% 52.99% -18.73% -
  Horiz. % 152.55% 54.01% 87.10% 58.15% 124.33% 81.27% 100.00%
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 599.38 608.62 462.11 581.28 574.57 593.99 564.46 4.06%
  QoQ % -1.52% 31.70% -20.50% 1.17% -3.27% 5.23% -
  Horiz. % 106.19% 107.82% 81.87% 102.98% 101.79% 105.23% 100.00%
EPS 43.91 16.62 26.33 17.27 35.77 22.49 26.77 38.88%
  QoQ % 164.20% -36.88% 52.46% -51.72% 59.05% -15.99% -
  Horiz. % 164.03% 62.08% 98.36% 64.51% 133.62% 84.01% 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 7.4800 7.3600 7.2400 7.0000 6.7400 6.5100 4.93%
  QoQ % -6.42% 1.63% 1.66% 3.43% 3.86% 3.53% -
  Horiz. % 107.53% 114.90% 113.06% 111.21% 107.53% 103.53% 100.00%
Adjusted Per Share Value based on latest NOSH - 93,500
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 544.81 553.53 420.13 528.34 522.29 539.94 513.22 4.04%
  QoQ % -1.58% 31.75% -20.48% 1.16% -3.27% 5.21% -
  Horiz. % 106.16% 107.85% 81.86% 102.95% 101.77% 105.21% 100.00%
EPS 39.91 15.12 23.94 15.70 32.51 20.44 24.34 38.84%
  QoQ % 163.96% -36.84% 52.48% -51.71% 59.05% -16.02% -
  Horiz. % 163.97% 62.12% 98.36% 64.50% 133.57% 83.98% 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 6.3627 6.8029 6.6914 6.5807 6.3630 6.1268 5.9191 4.91%
  QoQ % -6.47% 1.67% 1.68% 3.42% 3.86% 3.51% -
  Horiz. % 107.49% 114.93% 113.05% 111.18% 107.50% 103.51% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 8.2900 8.0900 8.3800 9.2300 7.2900 5.9200 6.8000 -
P/RPS 1.38 1.33 1.81 1.59 1.27 1.00 1.20 9.72%
  QoQ % 3.76% -26.52% 13.84% 25.20% 27.00% -16.67% -
  Horiz. % 115.00% 110.83% 150.83% 132.50% 105.83% 83.33% 100.00%
P/EPS 18.88 48.68 31.83 53.45 20.38 26.32 25.40 -17.87%
  QoQ % -61.22% 52.94% -40.45% 162.27% -22.57% 3.62% -
  Horiz. % 74.33% 191.65% 125.31% 210.43% 80.24% 103.62% 100.00%
EY 5.30 2.05 3.14 1.87 4.91 3.80 3.94 21.75%
  QoQ % 158.54% -34.71% 67.91% -61.91% 29.21% -3.55% -
  Horiz. % 134.52% 52.03% 79.70% 47.46% 124.62% 96.45% 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 1.18 1.08 1.14 1.27 1.04 0.88 1.04 8.74%
  QoQ % 9.26% -5.26% -10.24% 22.12% 18.18% -15.38% -
  Horiz. % 113.46% 103.85% 109.62% 122.12% 100.00% 84.62% 100.00%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 26/08/11 -
Price 8.3200 8.4000 8.2000 8.0000 9.5000 6.9000 6.7600 -
P/RPS 1.39 1.38 1.77 1.38 1.65 1.16 1.20 10.25%
  QoQ % 0.72% -22.03% 28.26% -16.36% 42.24% -3.33% -
  Horiz. % 115.83% 115.00% 147.50% 115.00% 137.50% 96.67% 100.00%
P/EPS 18.95 50.54 31.14 46.32 26.56 30.68 25.25 -17.34%
  QoQ % -62.50% 62.30% -32.77% 74.40% -13.43% 21.50% -
  Horiz. % 75.05% 200.16% 123.33% 183.45% 105.19% 121.50% 100.00%
EY 5.28 1.98 3.21 2.16 3.77 3.26 3.96 21.04%
  QoQ % 166.67% -38.32% 48.61% -42.71% 15.64% -17.68% -
  Horiz. % 133.33% 50.00% 81.06% 54.55% 95.20% 82.32% 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 1.19 1.12 1.11 1.10 1.36 1.02 1.04 9.35%
  QoQ % 6.25% 0.90% 0.91% -19.12% 33.33% -1.92% -
  Horiz. % 114.42% 107.69% 106.73% 105.77% 130.77% 98.08% 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.
 


 

185  121  419  1537 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 NEXGRAM 0.015+0.005 
 KHEESAN 0.525+0.045 
 TDM 0.265+0.02 
 EKOVEST 0.805+0.005 
 RSAWIT 0.295+0.02 
 HSI-C7K 0.26+0.02 
 KNM-WB 0.07-0.015 
 SAPNRG 0.26-0.005 
 DOLPHIN 0.15+0.015 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers