Highlights

[BLDPLNT] QoQ TTM Result on 2011-09-30 [#3]

Stock [BLDPLNT]: BLD PLANTATION BHD
Announcement Date 30-Nov-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Sep-2011  [#3]
Profit Trend QoQ -     12.99%    YoY -     130.81%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 1,880,010 1,967,049 1,896,656 1,818,242 1,638,608 1,494,955 1,315,079 26.93%
  QoQ % -4.42% 3.71% 4.31% 10.96% 9.61% 13.68% -
  Horiz. % 142.96% 149.58% 144.22% 138.26% 124.60% 113.68% 100.00%
PBT 99,228 98,371 125,761 132,021 111,758 101,224 77,069 18.37%
  QoQ % 0.87% -21.78% -4.74% 18.13% 10.41% 31.34% -
  Horiz. % 128.75% 127.64% 163.18% 171.30% 145.01% 131.34% 100.00%
Tax -12,366 -11,307 -19,155 -32,573 -25,231 -25,647 -17,326 -20.15%
  QoQ % -9.37% 40.97% 41.19% -29.10% 1.62% -48.03% -
  Horiz. % 71.37% 65.26% 110.56% 188.00% 145.63% 148.03% 100.00%
NP 86,862 87,064 106,606 99,448 86,527 75,577 59,743 28.37%
  QoQ % -0.23% -18.33% 7.20% 14.93% 14.49% 26.50% -
  Horiz. % 145.39% 145.73% 178.44% 166.46% 144.83% 126.50% 100.00%
NP to SH 86,575 86,951 106,599 99,132 87,733 76,558 60,607 26.86%
  QoQ % -0.43% -18.43% 7.53% 12.99% 14.60% 26.32% -
  Horiz. % 142.85% 143.47% 175.89% 163.57% 144.76% 126.32% 100.00%
Tax Rate 12.46 % 11.49 % 15.23 % 24.67 % 22.58 % 25.34 % 22.48 % -32.55%
  QoQ % 8.44% -24.56% -38.27% 9.26% -10.89% 12.72% -
  Horiz. % 55.43% 51.11% 67.75% 109.74% 100.44% 112.72% 100.00%
Total Cost 1,793,148 1,879,985 1,790,050 1,718,794 1,552,081 1,419,378 1,255,336 26.86%
  QoQ % -4.62% 5.02% 4.15% 10.74% 9.35% 13.07% -
  Horiz. % 142.84% 149.76% 142.60% 136.92% 123.64% 113.07% 100.00%
Net Worth 625,641 615,295 594,940 572,855 553,435 542,331 507,405 15.00%
  QoQ % 1.68% 3.42% 3.86% 3.51% 2.05% 6.88% -
  Horiz. % 123.30% 121.26% 117.25% 112.90% 109.07% 106.88% 100.00%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 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
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 625,641 615,295 594,940 572,855 553,435 542,331 507,405 15.00%
  QoQ % 1.68% 3.42% 3.86% 3.51% 2.05% 6.88% -
  Horiz. % 123.30% 121.26% 117.25% 112.90% 109.07% 106.88% 100.00%
NOSH 85,005 84,985 84,991 84,993 85,013 85,004 84,992 0.01%
  QoQ % 0.02% -0.01% -0.00% -0.02% 0.01% 0.01% -
  Horiz. % 100.02% 99.99% 100.00% 100.00% 100.02% 100.01% 100.00%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 4.62 % 4.43 % 5.62 % 5.47 % 5.28 % 5.06 % 4.54 % 1.17%
  QoQ % 4.29% -21.17% 2.74% 3.60% 4.35% 11.45% -
  Horiz. % 101.76% 97.58% 123.79% 120.48% 116.30% 111.45% 100.00%
ROE 13.84 % 14.13 % 17.92 % 17.30 % 15.85 % 14.12 % 11.94 % 10.36%
  QoQ % -2.05% -21.15% 3.58% 9.15% 12.25% 18.26% -
  Horiz. % 115.91% 118.34% 150.08% 144.89% 132.75% 118.26% 100.00%
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 2,211.63 2,314.57 2,231.58 2,139.28 1,927.48 1,758.67 1,547.29 26.92%
  QoQ % -4.45% 3.72% 4.31% 10.99% 9.60% 13.66% -
  Horiz. % 142.94% 149.59% 144.23% 138.26% 124.57% 113.66% 100.00%
EPS 101.85 102.31 125.42 116.64 103.20 90.06 71.31 26.85%
  QoQ % -0.45% -18.43% 7.53% 13.02% 14.59% 26.29% -
  Horiz. % 142.83% 143.47% 175.88% 163.57% 144.72% 126.29% 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 7.3600 7.2400 7.0000 6.7400 6.5100 6.3800 5.9700 14.99%
  QoQ % 1.66% 3.43% 3.86% 3.53% 2.04% 6.87% -
  Horiz. % 123.28% 121.27% 117.25% 112.90% 109.05% 106.87% 100.00%
Adjusted Per Share Value based on latest NOSH - 93,500
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 2,010.71 2,103.80 2,028.51 1,944.64 1,752.52 1,598.88 1,406.50 26.93%
  QoQ % -4.42% 3.71% 4.31% 10.96% 9.61% 13.68% -
  Horiz. % 142.96% 149.58% 144.22% 138.26% 124.60% 113.68% 100.00%
EPS 92.59 93.00 114.01 106.02 93.83 81.88 64.82 26.86%
  QoQ % -0.44% -18.43% 7.54% 12.99% 14.59% 26.32% -
  Horiz. % 142.84% 143.47% 175.89% 163.56% 144.75% 126.32% 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 6.6914 6.5807 6.3630 6.1268 5.9191 5.8003 5.4268 15.00%
  QoQ % 1.68% 3.42% 3.86% 3.51% 2.05% 6.88% -
  Horiz. % 123.30% 121.26% 117.25% 112.90% 109.07% 106.88% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 8.3800 9.2300 7.2900 5.9200 6.8000 5.1000 5.2000 -
P/RPS 0.38 0.40 0.33 0.28 0.35 0.29 0.34 7.70%
  QoQ % -5.00% 21.21% 17.86% -20.00% 20.69% -14.71% -
  Horiz. % 111.76% 117.65% 97.06% 82.35% 102.94% 85.29% 100.00%
P/EPS 8.23 9.02 5.81 5.08 6.59 5.66 7.29 8.43%
  QoQ % -8.76% 55.25% 14.37% -22.91% 16.43% -22.36% -
  Horiz. % 112.89% 123.73% 79.70% 69.68% 90.40% 77.64% 100.00%
EY 12.15 11.08 17.20 19.70 15.18 17.66 13.71 -7.74%
  QoQ % 9.66% -35.58% -12.69% 29.78% -14.04% 28.81% -
  Horiz. % 88.62% 80.82% 125.46% 143.69% 110.72% 128.81% 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 1.14 1.27 1.04 0.88 1.04 0.80 0.87 19.76%
  QoQ % -10.24% 22.12% 18.18% -15.38% 30.00% -8.05% -
  Horiz. % 131.03% 145.98% 119.54% 101.15% 119.54% 91.95% 100.00%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 30/08/12 31/05/12 29/02/12 30/11/11 26/08/11 31/05/11 28/02/11 -
Price 8.2000 8.0000 9.5000 6.9000 6.7600 5.4300 5.0800 -
P/RPS 0.37 0.35 0.43 0.32 0.35 0.31 0.33 7.93%
  QoQ % 5.71% -18.60% 34.38% -8.57% 12.90% -6.06% -
  Horiz. % 112.12% 106.06% 130.30% 96.97% 106.06% 93.94% 100.00%
P/EPS 8.05 7.82 7.57 5.92 6.55 6.03 7.12 8.54%
  QoQ % 2.94% 3.30% 27.87% -9.62% 8.62% -15.31% -
  Horiz. % 113.06% 109.83% 106.32% 83.15% 91.99% 84.69% 100.00%
EY 12.42 12.79 13.20 16.90 15.27 16.59 14.04 -7.86%
  QoQ % -2.89% -3.11% -21.89% 10.67% -7.96% 18.16% -
  Horiz. % 88.46% 91.10% 94.02% 120.37% 108.76% 118.16% 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 1.11 1.10 1.36 1.02 1.04 0.85 0.85 19.49%
  QoQ % 0.91% -19.12% 33.33% -1.92% 22.35% 0.00% -
  Horiz. % 130.59% 129.41% 160.00% 120.00% 122.35% 100.00% 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.
 


 

407  295  534  763 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.01-0.005 
 SAPNRG 0.295-0.005 
 TIGER 0.075+0.015 
 ARMADA 0.53+0.005 
 HSI-H8F 0.25-0.085 
 FINTEC 0.08+0.01 
 AT 0.085+0.01 
 KNM 0.425-0.015 
 DGB 0.16+0.01 
 HSI-C7F 0.27+0.065 
Partners & Brokers