Highlights

[BLDPLNT] YoY Annual (Unaudited) Result on 2011-12-31 [#4]

Stock [BLDPLNT]: BLD PLANTATION BHD
Announcement Date 29-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Dec-2011  [#4]
Profit Trend YoY -     75.89%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 1,558,192 1,634,466 1,913,764 1,896,657 1,315,079 823,062 518,172 20.13%
  YoY % -4.67% -14.59% 0.90% 44.22% 59.78% 58.84% -
  Horiz. % 300.71% 315.43% 369.33% 366.03% 253.79% 158.84% 100.00%
PBT 46,667 36,525 118,230 125,760 77,069 39,576 56,955 -3.26%
  YoY % 27.77% -69.11% -5.99% 63.18% 94.74% -30.51% -
  Horiz. % 81.94% 64.13% 207.58% 220.81% 135.32% 69.49% 100.00%
Tax -13,767 328 -29,172 -19,154 -17,326 -9,610 7,486 -
  YoY % -4,297.26% 101.12% -52.30% -10.55% -80.29% -228.37% -
  Horiz. % -183.90% 4.38% -389.69% -255.86% -231.45% -128.37% 100.00%
NP 32,900 36,853 89,058 106,606 59,743 29,966 64,441 -10.60%
  YoY % -10.73% -58.62% -16.46% 78.44% 99.37% -53.50% -
  Horiz. % 51.05% 57.19% 138.20% 165.43% 92.71% 46.50% 100.00%
NP to SH 33,178 37,063 88,511 106,599 60,607 30,102 63,601 -10.27%
  YoY % -10.48% -58.13% -16.97% 75.89% 101.34% -52.67% -
  Horiz. % 52.17% 58.27% 139.17% 167.61% 95.29% 47.33% 100.00%
Tax Rate 29.50 % -0.90 % 24.67 % 15.23 % 22.48 % 24.28 % -13.14 % -
  YoY % 3,377.78% -103.65% 61.98% -32.25% -7.41% 284.78% -
  Horiz. % -224.51% 6.85% -187.75% -115.91% -171.08% -184.78% 100.00%
Total Cost 1,525,292 1,597,613 1,824,706 1,790,051 1,255,336 793,096 453,731 22.38%
  YoY % -4.53% -12.45% 1.94% 42.60% 58.28% 74.79% -
  Horiz. % 336.17% 352.11% 402.16% 394.52% 276.67% 174.79% 100.00%
Net Worth 800,360 805,969 673,196 600,958 507,441 439,386 433,514 10.75%
  YoY % -0.70% 19.72% 12.02% 18.43% 15.49% 1.35% -
  Horiz. % 184.62% 185.92% 155.29% 138.62% 117.05% 101.35% 100.00%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 800,360 805,969 673,196 600,958 507,441 439,386 433,514 10.75%
  YoY % -0.70% 19.72% 12.02% 18.43% 15.49% 1.35% -
  Horiz. % 184.62% 185.92% 155.29% 138.62% 117.05% 101.35% 100.00%
NOSH 93,500 93,500 84,999 85,001 84,998 84,987 85,002 1.60%
  YoY % 0.00% 10.00% -0.00% 0.00% 0.01% -0.02% -
  Horiz. % 110.00% 110.00% 100.00% 100.00% 99.99% 99.98% 100.00%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 2.11 % 2.25 % 4.65 % 5.62 % 4.54 % 3.64 % 12.44 % -25.59%
  YoY % -6.22% -51.61% -17.26% 23.79% 24.73% -70.74% -
  Horiz. % 16.96% 18.09% 37.38% 45.18% 36.50% 29.26% 100.00%
ROE 4.15 % 4.60 % 13.15 % 17.74 % 11.94 % 6.85 % 14.67 % -18.97%
  YoY % -9.78% -65.02% -25.87% 48.58% 74.31% -53.31% -
  Horiz. % 28.29% 31.36% 89.64% 120.93% 81.39% 46.69% 100.00%
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 1,666.52 1,748.09 2,251.50 2,231.33 1,547.18 968.45 609.59 18.24%
  YoY % -4.67% -22.36% 0.90% 44.22% 59.76% 58.87% -
  Horiz. % 273.38% 286.76% 369.35% 366.04% 253.81% 158.87% 100.00%
EPS 35.48 41.39 104.13 125.41 71.30 35.41 74.82 -11.69%
  YoY % -14.28% -60.25% -16.97% 75.89% 101.36% -52.67% -
  Horiz. % 47.42% 55.32% 139.17% 167.62% 95.30% 47.33% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 8.5600 8.6200 7.9200 7.0700 5.9700 5.1700 5.1000 9.01%
  YoY % -0.70% 8.84% 12.02% 18.43% 15.47% 1.37% -
  Horiz. % 167.84% 169.02% 155.29% 138.63% 117.06% 101.37% 100.00%
Adjusted Per Share Value based on latest NOSH - 93,500
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 1,666.52 1,748.09 2,046.81 2,028.51 1,406.50 880.28 554.19 20.13%
  YoY % -4.67% -14.59% 0.90% 44.22% 59.78% 58.84% -
  Horiz. % 300.71% 315.43% 369.33% 366.03% 253.79% 158.84% 100.00%
EPS 35.48 41.39 94.66 114.01 64.82 32.19 68.02 -10.28%
  YoY % -14.28% -56.28% -16.97% 75.89% 101.37% -52.68% -
  Horiz. % 52.16% 60.85% 139.16% 167.61% 95.30% 47.32% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 8.5600 8.6200 7.2000 6.4274 5.4272 4.6993 4.6365 10.75%
  YoY % -0.70% 19.72% 12.02% 18.43% 15.49% 1.35% -
  Horiz. % 184.62% 185.92% 155.29% 138.63% 117.05% 101.35% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 7.6500 8.9500 8.2900 7.2900 5.2000 3.7500 2.3800 -
P/RPS 0.46 0.51 0.37 0.33 0.34 0.39 0.39 2.79%
  YoY % -9.80% 37.84% 12.12% -2.94% -12.82% 0.00% -
  Horiz. % 117.95% 130.77% 94.87% 84.62% 87.18% 100.00% 100.00%
P/EPS 21.56 22.58 7.96 5.81 7.29 10.59 3.18 37.55%
  YoY % -4.52% 183.67% 37.01% -20.30% -31.16% 233.02% -
  Horiz. % 677.99% 710.06% 250.31% 182.70% 229.25% 333.02% 100.00%
EY 4.64 4.43 12.56 17.20 13.71 9.45 31.44 -27.29%
  YoY % 4.74% -64.73% -26.98% 25.46% 45.08% -69.94% -
  Horiz. % 14.76% 14.09% 39.95% 54.71% 43.61% 30.06% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.89 1.04 1.05 1.03 0.87 0.73 0.47 11.22%
  YoY % -14.42% -0.95% 1.94% 18.39% 19.18% 55.32% -
  Horiz. % 189.36% 221.28% 223.40% 219.15% 185.11% 155.32% 100.00%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 27/02/15 28/02/14 28/02/13 29/02/12 28/02/11 25/02/10 27/02/09 -
Price 8.0000 8.8700 8.3200 9.5000 5.0800 3.8500 2.5600 -
P/RPS 0.48 0.51 0.37 0.43 0.33 0.40 0.42 2.25%
  YoY % -5.88% 37.84% -13.95% 30.30% -17.50% -4.76% -
  Horiz. % 114.29% 121.43% 88.10% 102.38% 78.57% 95.24% 100.00%
P/EPS 22.55 22.38 7.99 7.58 7.12 10.87 3.42 36.92%
  YoY % 0.76% 180.10% 5.41% 6.46% -34.50% 217.84% -
  Horiz. % 659.36% 654.39% 233.63% 221.64% 208.19% 317.84% 100.00%
EY 4.44 4.47 12.52 13.20 14.04 9.20 29.23 -26.94%
  YoY % -0.67% -64.30% -5.15% -5.98% 52.61% -68.53% -
  Horiz. % 15.19% 15.29% 42.83% 45.16% 48.03% 31.47% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.93 1.03 1.05 1.34 0.85 0.74 0.50 10.89%
  YoY % -9.71% -1.90% -21.64% 57.65% 14.86% 48.00% -
  Horiz. % 186.00% 206.00% 210.00% 268.00% 170.00% 148.00% 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.
 


 

248  289  519  1218 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.085-0.015 
 YONGTAI 0.15+0.015 
 RSAWIT 0.35+0.03 
 XDL 0.160.00 
 HSI-C7K 0.36-0.15 
 TDM 0.315+0.015 
 HSI-H8K 0.16+0.05 
 SUPERMX 1.43+0.12 
 HUBLINE 0.0450.00 
 KNM 0.335+0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers