Highlights

[BLDPLNT] QoQ TTM 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 -     26.32%    YoY -     75.78%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 1,896,656 1,818,242 1,638,608 1,494,955 1,315,079 1,149,230 1,034,867 49.60%
  QoQ % 4.31% 10.96% 9.61% 13.68% 14.43% 11.05% -
  Horiz. % 183.28% 175.70% 158.34% 144.46% 127.08% 111.05% 100.00%
PBT 125,761 132,021 111,758 101,224 77,069 53,494 58,605 66.14%
  QoQ % -4.74% 18.13% 10.41% 31.34% 44.07% -8.72% -
  Horiz. % 214.59% 225.27% 190.70% 172.72% 131.51% 91.28% 100.00%
Tax -19,155 -32,573 -25,231 -25,647 -17,326 -11,597 -16,577 10.09%
  QoQ % 41.19% -29.10% 1.62% -48.03% -49.40% 30.04% -
  Horiz. % 115.55% 196.50% 152.20% 154.71% 104.52% 69.96% 100.00%
NP 106,606 99,448 86,527 75,577 59,743 41,897 42,028 85.68%
  QoQ % 7.20% 14.93% 14.49% 26.50% 42.59% -0.31% -
  Horiz. % 253.65% 236.62% 205.88% 179.83% 142.15% 99.69% 100.00%
NP to SH 106,599 99,132 87,733 76,558 60,607 42,949 42,053 85.60%
  QoQ % 7.53% 12.99% 14.60% 26.32% 41.11% 2.13% -
  Horiz. % 253.49% 235.73% 208.62% 182.05% 144.12% 102.13% 100.00%
Tax Rate 15.23 % 24.67 % 22.58 % 25.34 % 22.48 % 21.68 % 28.29 % -33.75%
  QoQ % -38.27% 9.26% -10.89% 12.72% 3.69% -23.37% -
  Horiz. % 53.84% 87.20% 79.82% 89.57% 79.46% 76.63% 100.00%
Total Cost 1,790,050 1,718,794 1,552,081 1,419,378 1,255,336 1,107,333 992,839 47.98%
  QoQ % 4.15% 10.74% 9.35% 13.07% 13.37% 11.53% -
  Horiz. % 180.30% 173.12% 156.33% 142.96% 126.44% 111.53% 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 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
31/12/11 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 5.62 % 5.47 % 5.28 % 5.06 % 4.54 % 3.65 % 4.06 % 24.13%
  QoQ % 2.74% 3.60% 4.35% 11.45% 24.38% -10.10% -
  Horiz. % 138.42% 134.73% 130.05% 124.63% 111.82% 89.90% 100.00%
ROE 17.92 % 17.30 % 15.85 % 14.12 % 11.94 % 8.85 % 8.77 % 60.82%
  QoQ % 3.58% 9.15% 12.25% 18.26% 34.92% 0.91% -
  Horiz. % 204.33% 197.26% 180.73% 161.00% 136.15% 100.91% 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 2,231.58 2,139.28 1,927.48 1,758.67 1,547.29 1,352.39 1,217.75 49.59%
  QoQ % 4.31% 10.99% 9.60% 13.66% 14.41% 11.06% -
  Horiz. % 183.25% 175.67% 158.28% 144.42% 127.06% 111.06% 100.00%
EPS 125.42 116.64 103.20 90.06 71.31 50.54 49.48 85.59%
  QoQ % 7.53% 13.02% 14.59% 26.29% 41.10% 2.14% -
  Horiz. % 253.48% 235.73% 208.57% 182.01% 144.12% 102.14% 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 2,028.51 1,944.64 1,752.52 1,598.88 1,406.50 1,229.12 1,106.81 49.60%
  QoQ % 4.31% 10.96% 9.61% 13.68% 14.43% 11.05% -
  Horiz. % 183.28% 175.70% 158.34% 144.46% 127.08% 111.05% 100.00%
EPS 114.01 106.02 93.83 81.88 64.82 45.93 44.98 85.59%
  QoQ % 7.54% 12.99% 14.59% 26.32% 41.13% 2.11% -
  Horiz. % 253.47% 235.70% 208.60% 182.04% 144.11% 102.11% 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 0.33 0.28 0.35 0.29 0.34 0.32 0.33 -
  QoQ % 17.86% -20.00% 20.69% -14.71% 6.25% -3.03% -
  Horiz. % 100.00% 84.85% 106.06% 87.88% 103.03% 96.97% 100.00%
P/EPS 5.81 5.08 6.59 5.66 7.29 8.55 8.06 -19.56%
  QoQ % 14.37% -22.91% 16.43% -22.36% -14.74% 6.08% -
  Horiz. % 72.08% 63.03% 81.76% 70.22% 90.45% 106.08% 100.00%
EY 17.20 19.70 15.18 17.66 13.71 11.70 12.40 24.30%
  QoQ % -12.69% 29.78% -14.04% 28.81% 17.18% -5.65% -
  Horiz. % 138.71% 158.87% 122.42% 142.42% 110.56% 94.35% 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 0.43 0.32 0.35 0.31 0.33 0.36 0.35 14.67%
  QoQ % 34.38% -8.57% 12.90% -6.06% -8.33% 2.86% -
  Horiz. % 122.86% 91.43% 100.00% 88.57% 94.29% 102.86% 100.00%
P/EPS 7.57 5.92 6.55 6.03 7.12 9.52 8.51 -7.49%
  QoQ % 27.87% -9.62% 8.62% -15.31% -25.21% 11.87% -
  Horiz. % 88.95% 69.57% 76.97% 70.86% 83.67% 111.87% 100.00%
EY 13.20 16.90 15.27 16.59 14.04 10.51 11.75 8.04%
  QoQ % -21.89% 10.67% -7.96% 18.16% 33.59% -10.55% -
  Horiz. % 112.34% 143.83% 129.96% 141.19% 119.49% 89.45% 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 1.36 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.
 


 

338  386  529  765 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.145+0.015 
 ARMADA 0.515-0.03 
 NETX 0.020.00 
 EKOVEST 0.855+0.04 
 FINTEC 0.07-0.01 
 KNM 0.40-0.01 
 SEACERA 0.38-0.11 
 MYEG 1.21+0.04 
 ALAM-WA 0.07+0.005 
 IWCITY 0.95+0.045 
Partners & Brokers