Highlights

[BLDPLNT] QoQ TTM Result on 2010-09-30 [#3]

Stock [BLDPLNT]: BLD PLANTATION BHD
Announcement Date 30-Nov-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Sep-2010  [#3]
Profit Trend QoQ -     2.13%    YoY -     2.84%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 1,638,608 1,494,955 1,315,079 1,149,230 1,034,867 924,914 822,468 58.53%
  QoQ % 9.61% 13.68% 14.43% 11.05% 11.89% 12.46% -
  Horiz. % 199.23% 181.76% 159.89% 139.73% 125.82% 112.46% 100.00%
PBT 111,758 101,224 77,069 53,494 58,605 56,132 39,577 100.16%
  QoQ % 10.41% 31.34% 44.07% -8.72% 4.41% 41.83% -
  Horiz. % 282.38% 255.76% 194.73% 135.16% 148.08% 141.83% 100.00%
Tax -25,231 -25,647 -17,326 -11,597 -16,577 -12,507 -9,610 90.65%
  QoQ % 1.62% -48.03% -49.40% 30.04% -32.54% -30.15% -
  Horiz. % 262.55% 266.88% 180.29% 120.68% 172.50% 130.15% 100.00%
NP 86,527 75,577 59,743 41,897 42,028 43,625 29,967 103.17%
  QoQ % 14.49% 26.50% 42.59% -0.31% -3.66% 45.58% -
  Horiz. % 288.74% 252.20% 199.36% 139.81% 140.25% 145.58% 100.00%
NP to SH 87,733 76,558 60,607 42,949 42,053 43,553 30,103 104.43%
  QoQ % 14.60% 26.32% 41.11% 2.13% -3.44% 44.68% -
  Horiz. % 291.44% 254.32% 201.33% 142.67% 139.70% 144.68% 100.00%
Tax Rate 22.58 % 25.34 % 22.48 % 21.68 % 28.29 % 22.28 % 24.28 % -4.74%
  QoQ % -10.89% 12.72% 3.69% -23.37% 26.97% -8.24% -
  Horiz. % 93.00% 104.37% 92.59% 89.29% 116.52% 91.76% 100.00%
Total Cost 1,552,081 1,419,378 1,255,336 1,107,333 992,839 881,289 792,501 56.73%
  QoQ % 9.35% 13.07% 13.37% 11.53% 12.66% 11.20% -
  Horiz. % 195.85% 179.10% 158.40% 139.73% 125.28% 111.20% 100.00%
Net Worth 553,435 542,331 507,405 485,224 479,296 474,222 424,763 19.35%
  QoQ % 2.05% 6.88% 4.57% 1.24% 1.07% 11.64% -
  Horiz. % 130.29% 127.68% 119.46% 114.23% 112.84% 111.64% 100.00%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 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
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 553,435 542,331 507,405 485,224 479,296 474,222 424,763 19.35%
  QoQ % 2.05% 6.88% 4.57% 1.24% 1.07% 11.64% -
  Horiz. % 130.29% 127.68% 119.46% 114.23% 112.84% 111.64% 100.00%
NOSH 85,013 85,004 84,992 84,977 84,981 84,986 84,952 0.05%
  QoQ % 0.01% 0.01% 0.02% -0.00% -0.01% 0.04% -
  Horiz. % 100.07% 100.06% 100.05% 100.03% 100.03% 100.04% 100.00%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 5.28 % 5.06 % 4.54 % 3.65 % 4.06 % 4.72 % 3.64 % 28.23%
  QoQ % 4.35% 11.45% 24.38% -10.10% -13.98% 29.67% -
  Horiz. % 145.05% 139.01% 124.73% 100.27% 111.54% 129.67% 100.00%
ROE 15.85 % 14.12 % 11.94 % 8.85 % 8.77 % 9.18 % 7.09 % 71.22%
  QoQ % 12.25% 18.26% 34.92% 0.91% -4.47% 29.48% -
  Horiz. % 223.55% 199.15% 168.41% 124.82% 123.70% 129.48% 100.00%
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 1,927.48 1,758.67 1,547.29 1,352.39 1,217.75 1,088.31 968.15 58.46%
  QoQ % 9.60% 13.66% 14.41% 11.06% 11.89% 12.41% -
  Horiz. % 199.09% 181.65% 159.82% 139.69% 125.78% 112.41% 100.00%
EPS 103.20 90.06 71.31 50.54 49.48 51.25 35.44 104.32%
  QoQ % 14.59% 26.29% 41.10% 2.14% -3.45% 44.61% -
  Horiz. % 291.20% 254.12% 201.21% 142.61% 139.62% 144.61% 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 6.5100 6.3800 5.9700 5.7100 5.6400 5.5800 5.0000 19.29%
  QoQ % 2.04% 6.87% 4.55% 1.24% 1.08% 11.60% -
  Horiz. % 130.20% 127.60% 119.40% 114.20% 112.80% 111.60% 100.00%
Adjusted Per Share Value based on latest NOSH - 93,500
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 1,752.52 1,598.88 1,406.50 1,229.12 1,106.81 989.21 879.64 58.53%
  QoQ % 9.61% 13.68% 14.43% 11.05% 11.89% 12.46% -
  Horiz. % 199.23% 181.77% 159.89% 139.73% 125.83% 112.46% 100.00%
EPS 93.83 81.88 64.82 45.93 44.98 46.58 32.20 104.41%
  QoQ % 14.59% 26.32% 41.13% 2.11% -3.43% 44.66% -
  Horiz. % 291.40% 254.29% 201.30% 142.64% 139.69% 144.66% 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 5.9191 5.8003 5.4268 5.1896 5.1262 5.0719 4.5429 19.35%
  QoQ % 2.05% 6.88% 4.57% 1.24% 1.07% 11.64% -
  Horiz. % 130.29% 127.68% 119.46% 114.24% 112.84% 111.64% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 6.8000 5.1000 5.2000 4.3200 3.9900 3.9200 3.7500 -
P/RPS 0.35 0.29 0.34 0.32 0.33 0.36 0.39 -6.98%
  QoQ % 20.69% -14.71% 6.25% -3.03% -8.33% -7.69% -
  Horiz. % 89.74% 74.36% 87.18% 82.05% 84.62% 92.31% 100.00%
P/EPS 6.59 5.66 7.29 8.55 8.06 7.65 10.58 -27.13%
  QoQ % 16.43% -22.36% -14.74% 6.08% 5.36% -27.69% -
  Horiz. % 62.29% 53.50% 68.90% 80.81% 76.18% 72.31% 100.00%
EY 15.18 17.66 13.71 11.70 12.40 13.07 9.45 37.28%
  QoQ % -14.04% 28.81% 17.18% -5.65% -5.13% 38.31% -
  Horiz. % 160.63% 186.88% 145.08% 123.81% 131.22% 138.31% 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 0.80 0.87 0.76 0.71 0.70 0.75 24.43%
  QoQ % 30.00% -8.05% 14.47% 7.04% 1.43% -6.67% -
  Horiz. % 138.67% 106.67% 116.00% 101.33% 94.67% 93.33% 100.00%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 26/08/11 31/05/11 28/02/11 30/11/10 30/08/10 27/05/10 25/02/10 -
Price 6.7600 5.4300 5.0800 4.8100 4.2100 3.7000 3.8500 -
P/RPS 0.35 0.31 0.33 0.36 0.35 0.34 0.40 -8.54%
  QoQ % 12.90% -6.06% -8.33% 2.86% 2.94% -15.00% -
  Horiz. % 87.50% 77.50% 82.50% 90.00% 87.50% 85.00% 100.00%
P/EPS 6.55 6.03 7.12 9.52 8.51 7.22 10.86 -28.68%
  QoQ % 8.62% -15.31% -25.21% 11.87% 17.87% -33.52% -
  Horiz. % 60.31% 55.52% 65.56% 87.66% 78.36% 66.48% 100.00%
EY 15.27 16.59 14.04 10.51 11.75 13.85 9.20 40.31%
  QoQ % -7.96% 18.16% 33.59% -10.55% -15.16% 50.54% -
  Horiz. % 165.98% 180.33% 152.61% 114.24% 127.72% 150.54% 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 0.85 0.85 0.84 0.75 0.66 0.77 22.26%
  QoQ % 22.35% 0.00% 1.19% 12.00% 13.64% -14.29% -
  Horiz. % 135.06% 110.39% 110.39% 109.09% 97.40% 85.71% 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.
 


 

385  328  521  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.10-0.005 
 XDL 0.16+0.02 
 ALAM 0.17+0.005 
 PERDANA 0.515+0.02 
 HSI-H8K 0.11+0.02 
 HSI-C7J 0.12-0.025 
 ALAM-WA 0.075+0.01 
 ARMADA 0.475-0.015 
 ASB 0.155+0.015 
 XDL-WD 0.020.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers