Highlights

[BLDPLNT] QoQ TTM Result on 2011-06-30 [#2]

Stock [BLDPLNT]: BLD PLANTATION BHD
Announcement Date 26-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Jun-2011  [#2]
Profit Trend QoQ -     14.60%    YoY -     108.62%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 1,967,049 1,896,656 1,818,242 1,638,608 1,494,955 1,315,079 1,149,230 43.04%
  QoQ % 3.71% 4.31% 10.96% 9.61% 13.68% 14.43% -
  Horiz. % 171.16% 165.04% 158.21% 142.58% 130.08% 114.43% 100.00%
PBT 98,371 125,761 132,021 111,758 101,224 77,069 53,494 50.04%
  QoQ % -21.78% -4.74% 18.13% 10.41% 31.34% 44.07% -
  Horiz. % 183.89% 235.09% 246.80% 208.92% 189.22% 144.07% 100.00%
Tax -11,307 -19,155 -32,573 -25,231 -25,647 -17,326 -11,597 -1.67%
  QoQ % 40.97% 41.19% -29.10% 1.62% -48.03% -49.40% -
  Horiz. % 97.50% 165.17% 280.87% 217.56% 221.15% 149.40% 100.00%
NP 87,064 106,606 99,448 86,527 75,577 59,743 41,897 62.77%
  QoQ % -18.33% 7.20% 14.93% 14.49% 26.50% 42.59% -
  Horiz. % 207.80% 254.45% 237.36% 206.52% 180.39% 142.59% 100.00%
NP to SH 86,951 106,599 99,132 87,733 76,558 60,607 42,949 59.97%
  QoQ % -18.43% 7.53% 12.99% 14.60% 26.32% 41.11% -
  Horiz. % 202.45% 248.20% 230.81% 204.27% 178.25% 141.11% 100.00%
Tax Rate 11.49 % 15.23 % 24.67 % 22.58 % 25.34 % 22.48 % 21.68 % -34.48%
  QoQ % -24.56% -38.27% 9.26% -10.89% 12.72% 3.69% -
  Horiz. % 53.00% 70.25% 113.79% 104.15% 116.88% 103.69% 100.00%
Total Cost 1,879,985 1,790,050 1,718,794 1,552,081 1,419,378 1,255,336 1,107,333 42.27%
  QoQ % 5.02% 4.15% 10.74% 9.35% 13.07% 13.37% -
  Horiz. % 169.78% 161.65% 155.22% 140.16% 128.18% 113.37% 100.00%
Net Worth 615,295 594,940 572,855 553,435 542,331 507,405 485,224 17.14%
  QoQ % 3.42% 3.86% 3.51% 2.05% 6.88% 4.57% -
  Horiz. % 126.81% 122.61% 118.06% 114.06% 111.77% 104.57% 100.00%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div 0 0 0 0 0 0 0 -
  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
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 615,295 594,940 572,855 553,435 542,331 507,405 485,224 17.14%
  QoQ % 3.42% 3.86% 3.51% 2.05% 6.88% 4.57% -
  Horiz. % 126.81% 122.61% 118.06% 114.06% 111.77% 104.57% 100.00%
NOSH 84,985 84,991 84,993 85,013 85,004 84,992 84,977 0.01%
  QoQ % -0.01% -0.00% -0.02% 0.01% 0.01% 0.02% -
  Horiz. % 100.01% 100.02% 100.02% 100.04% 100.03% 100.02% 100.00%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 4.43 % 5.62 % 5.47 % 5.28 % 5.06 % 4.54 % 3.65 % 13.77%
  QoQ % -21.17% 2.74% 3.60% 4.35% 11.45% 24.38% -
  Horiz. % 121.37% 153.97% 149.86% 144.66% 138.63% 124.38% 100.00%
ROE 14.13 % 17.92 % 17.30 % 15.85 % 14.12 % 11.94 % 8.85 % 36.57%
  QoQ % -21.15% 3.58% 9.15% 12.25% 18.26% 34.92% -
  Horiz. % 159.66% 202.49% 195.48% 179.10% 159.55% 134.92% 100.00%
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 2,314.57 2,231.58 2,139.28 1,927.48 1,758.67 1,547.29 1,352.39 43.03%
  QoQ % 3.72% 4.31% 10.99% 9.60% 13.66% 14.41% -
  Horiz. % 171.15% 165.01% 158.19% 142.52% 130.04% 114.41% 100.00%
EPS 102.31 125.42 116.64 103.20 90.06 71.31 50.54 59.96%
  QoQ % -18.43% 7.53% 13.02% 14.59% 26.29% 41.10% -
  Horiz. % 202.43% 248.16% 230.79% 204.19% 178.20% 141.10% 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 7.2400 7.0000 6.7400 6.5100 6.3800 5.9700 5.7100 17.13%
  QoQ % 3.43% 3.86% 3.53% 2.04% 6.87% 4.55% -
  Horiz. % 126.80% 122.59% 118.04% 114.01% 111.73% 104.55% 100.00%
Adjusted Per Share Value based on latest NOSH - 93,500
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 2,103.80 2,028.51 1,944.64 1,752.52 1,598.88 1,406.50 1,229.12 43.04%
  QoQ % 3.71% 4.31% 10.96% 9.61% 13.68% 14.43% -
  Horiz. % 171.16% 165.04% 158.21% 142.58% 130.08% 114.43% 100.00%
EPS 93.00 114.01 106.02 93.83 81.88 64.82 45.93 59.98%
  QoQ % -18.43% 7.54% 12.99% 14.59% 26.32% 41.13% -
  Horiz. % 202.48% 248.23% 230.83% 204.29% 178.27% 141.13% 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 6.5807 6.3630 6.1268 5.9191 5.8003 5.4268 5.1896 17.14%
  QoQ % 3.42% 3.86% 3.51% 2.05% 6.88% 4.57% -
  Horiz. % 126.81% 122.61% 118.06% 114.06% 111.77% 104.57% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 9.2300 7.2900 5.9200 6.8000 5.1000 5.2000 4.3200 -
P/RPS 0.40 0.33 0.28 0.35 0.29 0.34 0.32 16.02%
  QoQ % 21.21% 17.86% -20.00% 20.69% -14.71% 6.25% -
  Horiz. % 125.00% 103.13% 87.50% 109.38% 90.62% 106.25% 100.00%
P/EPS 9.02 5.81 5.08 6.59 5.66 7.29 8.55 3.63%
  QoQ % 55.25% 14.37% -22.91% 16.43% -22.36% -14.74% -
  Horiz. % 105.50% 67.95% 59.42% 77.08% 66.20% 85.26% 100.00%
EY 11.08 17.20 19.70 15.18 17.66 13.71 11.70 -3.56%
  QoQ % -35.58% -12.69% 29.78% -14.04% 28.81% 17.18% -
  Horiz. % 94.70% 147.01% 168.38% 129.74% 150.94% 117.18% 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 1.27 1.04 0.88 1.04 0.80 0.87 0.76 40.77%
  QoQ % 22.12% 18.18% -15.38% 30.00% -8.05% 14.47% -
  Horiz. % 167.11% 136.84% 115.79% 136.84% 105.26% 114.47% 100.00%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 31/05/12 29/02/12 30/11/11 26/08/11 31/05/11 28/02/11 30/11/10 -
Price 8.0000 9.5000 6.9000 6.7600 5.4300 5.0800 4.8100 -
P/RPS 0.35 0.43 0.32 0.35 0.31 0.33 0.36 -1.86%
  QoQ % -18.60% 34.38% -8.57% 12.90% -6.06% -8.33% -
  Horiz. % 97.22% 119.44% 88.89% 97.22% 86.11% 91.67% 100.00%
P/EPS 7.82 7.57 5.92 6.55 6.03 7.12 9.52 -12.28%
  QoQ % 3.30% 27.87% -9.62% 8.62% -15.31% -25.21% -
  Horiz. % 82.14% 79.52% 62.18% 68.80% 63.34% 74.79% 100.00%
EY 12.79 13.20 16.90 15.27 16.59 14.04 10.51 13.97%
  QoQ % -3.11% -21.89% 10.67% -7.96% 18.16% 33.59% -
  Horiz. % 121.69% 125.59% 160.80% 145.29% 157.85% 133.59% 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 1.10 1.36 1.02 1.04 0.85 0.85 0.84 19.68%
  QoQ % -19.12% 33.33% -1.92% 22.35% 0.00% 1.19% -
  Horiz. % 130.95% 161.90% 121.43% 123.81% 101.19% 101.19% 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.
 


 

230  278  516  1239 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.845+0.035 
 DYNACIA 0.08-0.005 
 HSI-H8F 0.07-0.055 
 DYNACIA-PA 0.04-0.005 
 AT 0.050.00 
 DBE 0.035+0.005 
 XDL 0.105-0.005 
 ARMADA 0.48+0.015 
 SAPNRG 0.27+0.01 
 IWCITY 0.935+0.03 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers