Highlights

[BLDPLNT] YoY Annualized Quarter 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 -     -11.01%    YoY -     102.26%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 1,507,705 1,592,289 1,872,492 1,877,757 1,206,872 771,981 366,564 26.57%
  YoY % -5.31% -14.96% -0.28% 55.59% 56.33% 110.60% -
  Horiz. % 411.31% 434.38% 510.82% 512.26% 329.24% 210.60% 100.00%
PBT 37,820 50,109 92,524 138,241 64,973 46,416 88,273 -13.17%
  YoY % -24.53% -45.84% -33.07% 112.77% 39.98% -47.42% -
  Horiz. % 42.84% 56.77% 104.82% 156.61% 73.60% 52.58% 100.00%
Tax -13,809 -14,082 -23,314 -36,176 -15,848 -13,198 -25,052 -9.45%
  YoY % 1.94% 39.60% 35.55% -128.27% -20.07% 47.31% -
  Horiz. % 55.12% 56.21% 93.07% 144.40% 63.26% 52.69% 100.00%
NP 24,010 36,026 69,209 102,065 49,125 33,217 63,221 -14.89%
  YoY % -33.35% -47.95% -32.19% 107.77% 47.89% -47.46% -
  Horiz. % 37.98% 56.98% 109.47% 161.44% 77.70% 52.54% 100.00%
NP to SH 23,864 36,276 68,256 101,597 50,230 33,101 62,221 -14.76%
  YoY % -34.22% -46.85% -32.82% 102.26% 51.75% -46.80% -
  Horiz. % 38.35% 58.30% 109.70% 163.28% 80.73% 53.20% 100.00%
Tax Rate 36.51 % 28.10 % 25.20 % 26.17 % 24.39 % 28.44 % 28.38 % 4.29%
  YoY % 29.93% 11.51% -3.71% 7.30% -14.24% 0.21% -
  Horiz. % 128.65% 99.01% 88.79% 92.21% 85.94% 100.21% 100.00%
Total Cost 1,483,694 1,556,262 1,803,282 1,775,692 1,157,746 738,764 303,342 30.27%
  YoY % -4.66% -13.70% 1.55% 53.37% 56.71% 143.54% -
  Horiz. % 489.12% 513.04% 594.47% 585.38% 381.66% 243.54% 100.00%
Net Worth 784,465 807,840 635,862 572,930 485,362 450,454 416,508 11.12%
  YoY % -2.89% 27.05% 10.98% 18.04% 7.75% 8.15% -
  Horiz. % 188.34% 193.96% 152.66% 137.56% 116.53% 108.15% 100.00%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 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
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 784,465 807,840 635,862 572,930 485,362 450,454 416,508 11.12%
  YoY % -2.89% 27.05% 10.98% 18.04% 7.75% 8.15% -
  Horiz. % 188.34% 193.96% 152.66% 137.56% 116.53% 108.15% 100.00%
NOSH 93,500 93,500 85,008 85,004 85,002 84,991 85,001 1.60%
  YoY % 0.00% 9.99% 0.00% 0.00% 0.01% -0.01% -
  Horiz. % 110.00% 110.00% 100.01% 100.00% 100.00% 99.99% 100.00%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 1.59 % 2.26 % 3.70 % 5.44 % 4.07 % 4.30 % 17.25 % -32.78%
  YoY % -29.65% -38.92% -31.99% 33.66% -5.35% -75.07% -
  Horiz. % 9.22% 13.10% 21.45% 31.54% 23.59% 24.93% 100.00%
ROE 3.04 % 4.49 % 10.73 % 17.73 % 10.35 % 7.35 % 14.94 % -23.30%
  YoY % -32.29% -58.15% -39.48% 71.30% 40.82% -50.80% -
  Horiz. % 20.35% 30.05% 71.82% 118.67% 69.28% 49.20% 100.00%
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 1,612.52 1,702.98 2,202.72 2,209.01 1,419.81 908.30 431.24 24.57%
  YoY % -5.31% -22.69% -0.28% 55.58% 56.32% 110.63% -
  Horiz. % 373.93% 394.90% 510.79% 512.25% 329.24% 210.63% 100.00%
EPS 25.52 41.12 80.29 119.52 59.09 38.95 73.20 -16.10%
  YoY % -37.94% -48.79% -32.82% 102.27% 51.71% -46.79% -
  Horiz. % 34.86% 56.17% 109.69% 163.28% 80.72% 53.21% 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 8.3900 8.6400 7.4800 6.7400 5.7100 5.3000 4.9000 9.37%
  YoY % -2.89% 15.51% 10.98% 18.04% 7.74% 8.16% -
  Horiz. % 171.22% 176.33% 152.65% 137.55% 116.53% 108.16% 100.00%
Adjusted Per Share Value based on latest NOSH - 93,500
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 1,612.52 1,702.98 2,002.67 2,008.30 1,290.77 825.65 392.05 26.57%
  YoY % -5.31% -14.96% -0.28% 55.59% 56.33% 110.60% -
  Horiz. % 411.30% 434.38% 510.82% 512.26% 329.24% 210.60% 100.00%
EPS 25.52 41.12 73.00 108.66 53.72 35.40 66.55 -14.76%
  YoY % -37.94% -43.67% -32.82% 102.27% 51.75% -46.81% -
  Horiz. % 38.35% 61.79% 109.69% 163.28% 80.72% 53.19% 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 8.3900 8.6400 6.8007 6.1276 5.1910 4.8177 4.4546 11.12%
  YoY % -2.89% 27.05% 10.98% 18.04% 7.75% 8.15% -
  Horiz. % 188.34% 193.96% 152.67% 137.56% 116.53% 108.15% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 8.1000 8.5000 8.0900 5.9200 4.3200 3.4800 3.5600 -
P/RPS 0.50 0.50 0.37 0.27 0.30 0.38 0.83 -8.10%
  YoY % 0.00% 35.14% 37.04% -10.00% -21.05% -54.22% -
  Horiz. % 60.24% 60.24% 44.58% 32.53% 36.14% 45.78% 100.00%
P/EPS 31.74 21.91 10.08 4.95 7.31 8.94 4.86 36.70%
  YoY % 44.87% 117.36% 103.64% -32.28% -18.23% 83.95% -
  Horiz. % 653.09% 450.82% 207.41% 101.85% 150.41% 183.95% 100.00%
EY 3.15 4.56 9.93 20.19 13.68 11.19 20.56 -26.84%
  YoY % -30.92% -54.08% -50.82% 47.59% 22.25% -45.57% -
  Horiz. % 15.32% 22.18% 48.30% 98.20% 66.54% 54.43% 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 0.97 0.98 1.08 0.88 0.76 0.66 0.73 4.85%
  YoY % -1.02% -9.26% 22.73% 15.79% 15.15% -9.59% -
  Horiz. % 132.88% 134.25% 147.95% 120.55% 104.11% 90.41% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 27/11/14 29/11/13 30/11/12 30/11/11 30/11/10 26/11/09 27/11/08 -
Price 8.1000 9.0000 8.4000 6.9000 4.8100 4.0000 2.6600 -
P/RPS 0.50 0.53 0.38 0.31 0.34 0.44 0.62 -3.52%
  YoY % -5.66% 39.47% 22.58% -8.82% -22.73% -29.03% -
  Horiz. % 80.65% 85.48% 61.29% 50.00% 54.84% 70.97% 100.00%
P/EPS 31.74 23.20 10.46 5.77 8.14 10.27 3.63 43.51%
  YoY % 36.81% 121.80% 81.28% -29.12% -20.74% 182.92% -
  Horiz. % 874.38% 639.12% 288.15% 158.95% 224.24% 282.92% 100.00%
EY 3.15 4.31 9.56 17.32 12.29 9.74 27.52 -30.31%
  YoY % -26.91% -54.92% -44.80% 40.93% 26.18% -64.61% -
  Horiz. % 11.45% 15.66% 34.74% 62.94% 44.66% 35.39% 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 0.97 1.04 1.12 1.02 0.84 0.75 0.54 10.25%
  YoY % -6.73% -7.14% 9.80% 21.43% 12.00% 38.89% -
  Horiz. % 179.63% 192.59% 207.41% 188.89% 155.56% 138.89% 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.
 


 

429  281  549  742 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.30+0.01 
 ARMADA 0.525+0.035 
 DGB 0.15-0.015 
 PWORTH 0.04-0.005 
 MLAB 0.065+0.02 
 HSI-H8F 0.420.00 
 HSI-C7K 0.315-0.02 
 VELESTO 0.380.00 
 ISTONE 0.21-0.015 
 FPGROUP 0.54+0.045 
Partners & Brokers