Highlights

[BLDPLNT] YoY Annualized Quarter 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 -     -16.16%    YoY -     51.75%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 1,592,289 1,872,492 1,877,757 1,206,872 771,981 366,564 136,850 50.48%
  YoY % -14.96% -0.28% 55.59% 56.33% 110.60% 167.86% -
  Horiz. % 1,163.52% 1,368.27% 1,372.12% 881.89% 564.10% 267.86% 100.00%
PBT 50,109 92,524 138,241 64,973 46,416 88,273 46,253 1.34%
  YoY % -45.84% -33.07% 112.77% 39.98% -47.42% 90.85% -
  Horiz. % 108.34% 200.04% 298.88% 140.47% 100.35% 190.85% 100.00%
Tax -14,082 -23,314 -36,176 -15,848 -13,198 -25,052 -12,690 1.75%
  YoY % 39.60% 35.55% -128.27% -20.07% 47.31% -97.40% -
  Horiz. % 110.97% 183.72% 285.06% 124.88% 104.00% 197.40% 100.00%
NP 36,026 69,209 102,065 49,125 33,217 63,221 33,562 1.19%
  YoY % -47.95% -32.19% 107.77% 47.89% -47.46% 88.37% -
  Horiz. % 107.34% 206.21% 304.10% 146.37% 98.97% 188.37% 100.00%
NP to SH 36,276 68,256 101,597 50,230 33,101 62,221 32,917 1.63%
  YoY % -46.85% -32.82% 102.26% 51.75% -46.80% 89.02% -
  Horiz. % 110.20% 207.36% 308.64% 152.60% 100.56% 189.02% 100.00%
Tax Rate 28.10 % 25.20 % 26.17 % 24.39 % 28.44 % 28.38 % 27.44 % 0.40%
  YoY % 11.51% -3.71% 7.30% -14.24% 0.21% 3.43% -
  Horiz. % 102.41% 91.84% 95.37% 88.88% 103.64% 103.43% 100.00%
Total Cost 1,556,262 1,803,282 1,775,692 1,157,746 738,764 303,342 103,288 57.09%
  YoY % -13.70% 1.55% 53.37% 56.71% 143.54% 193.69% -
  Horiz. % 1,506.72% 1,745.88% 1,719.17% 1,120.89% 715.25% 293.69% 100.00%
Net Worth 807,840 635,862 572,930 485,362 450,454 416,508 362,158 14.29%
  YoY % 27.05% 10.98% 18.04% 7.75% 8.15% 15.01% -
  Horiz. % 223.06% 175.58% 158.20% 134.02% 124.38% 115.01% 100.00%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 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
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 807,840 635,862 572,930 485,362 450,454 416,508 362,158 14.29%
  YoY % 27.05% 10.98% 18.04% 7.75% 8.15% 15.01% -
  Horiz. % 223.06% 175.58% 158.20% 134.02% 124.38% 115.01% 100.00%
NOSH 93,500 85,008 85,004 85,002 84,991 85,001 85,013 1.60%
  YoY % 9.99% 0.00% 0.00% 0.01% -0.01% -0.01% -
  Horiz. % 109.98% 99.99% 99.99% 99.99% 99.97% 99.99% 100.00%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 2.26 % 3.70 % 5.44 % 4.07 % 4.30 % 17.25 % 24.53 % -32.77%
  YoY % -38.92% -31.99% 33.66% -5.35% -75.07% -29.68% -
  Horiz. % 9.21% 15.08% 22.18% 16.59% 17.53% 70.32% 100.00%
ROE 4.49 % 10.73 % 17.73 % 10.35 % 7.35 % 14.94 % 9.09 % -11.08%
  YoY % -58.15% -39.48% 71.30% 40.82% -50.80% 64.36% -
  Horiz. % 49.39% 118.04% 195.05% 113.86% 80.86% 164.36% 100.00%
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 1,702.98 2,202.72 2,209.01 1,419.81 908.30 431.24 160.97 48.11%
  YoY % -22.69% -0.28% 55.58% 56.32% 110.63% 167.90% -
  Horiz. % 1,057.95% 1,368.40% 1,372.31% 882.03% 564.27% 267.90% 100.00%
EPS 41.12 80.29 119.52 59.09 38.95 73.20 38.72 1.01%
  YoY % -48.79% -32.82% 102.27% 51.71% -46.79% 89.05% -
  Horiz. % 106.20% 207.36% 308.68% 152.61% 100.59% 189.05% 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 8.6400 7.4800 6.7400 5.7100 5.3000 4.9000 4.2600 12.50%
  YoY % 15.51% 10.98% 18.04% 7.74% 8.16% 15.02% -
  Horiz. % 202.82% 175.59% 158.22% 134.04% 124.41% 115.02% 100.00%
Adjusted Per Share Value based on latest NOSH - 93,500
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 1,702.98 2,002.67 2,008.30 1,290.77 825.65 392.05 146.36 50.48%
  YoY % -14.96% -0.28% 55.59% 56.33% 110.60% 167.87% -
  Horiz. % 1,163.56% 1,368.32% 1,372.16% 881.91% 564.12% 267.87% 100.00%
EPS 41.12 73.00 108.66 53.72 35.40 66.55 35.21 2.62%
  YoY % -43.67% -32.82% 102.27% 51.75% -46.81% 89.01% -
  Horiz. % 116.79% 207.33% 308.61% 152.57% 100.54% 189.01% 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 8.6400 6.8007 6.1276 5.1910 4.8177 4.4546 3.8734 14.29%
  YoY % 27.05% 10.98% 18.04% 7.75% 8.15% 15.00% -
  Horiz. % 223.06% 175.57% 158.20% 134.02% 124.38% 115.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 8.5000 8.0900 5.9200 4.3200 3.4800 3.5600 3.3800 -
P/RPS 0.50 0.37 0.27 0.30 0.38 0.83 2.10 -21.26%
  YoY % 35.14% 37.04% -10.00% -21.05% -54.22% -60.48% -
  Horiz. % 23.81% 17.62% 12.86% 14.29% 18.10% 39.52% 100.00%
P/EPS 21.91 10.08 4.95 7.31 8.94 4.86 8.73 16.56%
  YoY % 117.36% 103.64% -32.28% -18.23% 83.95% -44.33% -
  Horiz. % 250.97% 115.46% 56.70% 83.73% 102.41% 55.67% 100.00%
EY 4.56 9.93 20.19 13.68 11.19 20.56 11.46 -14.23%
  YoY % -54.08% -50.82% 47.59% 22.25% -45.57% 79.41% -
  Horiz. % 39.79% 86.65% 176.18% 119.37% 97.64% 179.41% 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 0.98 1.08 0.88 0.76 0.66 0.73 0.79 3.65%
  YoY % -9.26% 22.73% 15.79% 15.15% -9.59% -7.59% -
  Horiz. % 124.05% 136.71% 111.39% 96.20% 83.54% 92.41% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 29/11/13 30/11/12 30/11/11 30/11/10 26/11/09 27/11/08 14/11/07 -
Price 9.0000 8.4000 6.9000 4.8100 4.0000 2.6600 3.7800 -
P/RPS 0.53 0.38 0.31 0.34 0.44 0.62 2.35 -21.96%
  YoY % 39.47% 22.58% -8.82% -22.73% -29.03% -73.62% -
  Horiz. % 22.55% 16.17% 13.19% 14.47% 18.72% 26.38% 100.00%
P/EPS 23.20 10.46 5.77 8.14 10.27 3.63 9.76 15.51%
  YoY % 121.80% 81.28% -29.12% -20.74% 182.92% -62.81% -
  Horiz. % 237.70% 107.17% 59.12% 83.40% 105.23% 37.19% 100.00%
EY 4.31 9.56 17.32 12.29 9.74 27.52 10.24 -13.42%
  YoY % -54.92% -44.80% 40.93% 26.18% -64.61% 168.75% -
  Horiz. % 42.09% 93.36% 169.14% 120.02% 95.12% 268.75% 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 1.04 1.12 1.02 0.84 0.75 0.54 0.89 2.63%
  YoY % -7.14% 9.80% 21.43% 12.00% 38.89% -39.33% -
  Horiz. % 116.85% 125.84% 114.61% 94.38% 84.27% 60.67% 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.
 


 

359  242  497  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers