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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

460  366  652  1064 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.305+0.005 
 FINTEC 0.0750.00 
 KEYASIC 0.105+0.015 
 DNEX-WD 0.060.00 
 PBBANK 4.53+0.27 
 QES 0.40+0.035 
 MLAB 0.075+0.01 
 PHB 0.0250.00 
 PBBANK-C57 0.18+0.04 
 KSTAR 0.17-0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. HARTA RESULTS RM1 BIL - WHAT IT MEANS FOR OTHER GLOVE PLAYERS? StockAdvisor FBMKLCI
2. Tan Sri Lim: “Being sick is being abnormal.” TOPGLOV allows only 2 paid sick leave p.a. LHL please make a police report if what you says is true! gloveharicut
3. Intco, Top Glove, Supermax - A Quick Comparison Trying to Make Sense Bursa Investments
4. CIMB: FREIGHT is trading at a 60.9% & 30.8% discount to its local & regional peers gloveharicut
5. Jaks Resources - Final Update :- Jaks Hai Duong Power Plant achieved FULL COD ! DK
6. Health Ministry says govt not keen to implement MCO for a long period save malaysia!
7. Eurocham: No mention of lockdown after Feb 4 in meeting with Miti save malaysia!
8. Bargain hunting lifts GLOVEs share prices, say analyst, fund manager as situation remains 'volatile' gloveharicut
PARTNERS & BROKERS