Highlights

[BLDPLNT] YoY Annualized Quarter 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 -     126.54%    YoY -     86.81%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 1,471,584 1,479,692 1,976,004 1,694,432 974,928 565,144 242,268 35.06%
  YoY % -0.55% -25.12% 16.62% 73.80% 72.51% 133.27% -
  Horiz. % 607.42% 610.77% 815.63% 699.40% 402.42% 233.27% 100.00%
PBT 29,580 7,348 80,292 189,852 93,232 27,012 107,300 -19.32%
  YoY % 302.56% -90.85% -57.71% 103.63% 245.15% -74.83% -
  Horiz. % 27.57% 6.85% 74.83% 176.94% 86.89% 25.17% 100.00%
Tax -8,476 -1,868 -21,192 -52,584 -19,300 -7,712 -29,276 -18.66%
  YoY % -353.75% 91.19% 59.70% -172.46% -150.26% 73.66% -
  Horiz. % 28.95% 6.38% 72.39% 179.61% 65.92% 26.34% 100.00%
NP 21,104 5,480 59,100 137,268 73,932 19,300 78,024 -19.57%
  YoY % 285.11% -90.73% -56.95% 85.67% 283.07% -75.26% -
  Horiz. % 27.05% 7.02% 75.75% 175.93% 94.76% 24.74% 100.00%
NP to SH 20,596 6,212 58,708 137,300 73,496 19,696 77,252 -19.77%
  YoY % 231.55% -89.42% -57.24% 86.81% 273.15% -74.50% -
  Horiz. % 26.66% 8.04% 76.00% 177.73% 95.14% 25.50% 100.00%
Tax Rate 28.65 % 25.42 % 26.39 % 27.70 % 20.70 % 28.55 % 27.28 % 0.82%
  YoY % 12.71% -3.68% -4.73% 33.82% -27.50% 4.66% -
  Horiz. % 105.02% 93.18% 96.74% 101.54% 75.88% 104.66% 100.00%
Total Cost 1,450,480 1,474,212 1,916,904 1,557,164 900,996 545,844 164,244 43.75%
  YoY % -1.61% -23.09% 23.10% 72.83% 65.06% 232.34% -
  Horiz. % 883.13% 897.57% 1,167.11% 948.08% 548.57% 332.34% 100.00%
Net Worth 776,555 673,815 615,295 542,331 474,222 437,972 395,270 11.91%
  YoY % 15.25% 9.51% 13.45% 14.36% 8.28% 10.80% -
  Horiz. % 196.46% 170.47% 155.66% 137.21% 119.97% 110.80% 100.00%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 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
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 776,555 673,815 615,295 542,331 474,222 437,972 395,270 11.91%
  YoY % 15.25% 9.51% 13.45% 14.36% 8.28% 10.80% -
  Horiz. % 196.46% 170.47% 155.66% 137.21% 119.97% 110.80% 100.00%
NOSH 93,448 84,863 84,985 85,004 84,986 85,043 85,004 1.59%
  YoY % 10.12% -0.14% -0.02% 0.02% -0.07% 0.05% -
  Horiz. % 109.93% 99.83% 99.98% 100.00% 99.98% 100.05% 100.00%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 1.43 % 0.37 % 2.99 % 8.10 % 7.58 % 3.42 % 32.21 % -40.48%
  YoY % 286.49% -87.63% -63.09% 6.86% 121.64% -89.38% -
  Horiz. % 4.44% 1.15% 9.28% 25.15% 23.53% 10.62% 100.00%
ROE 2.65 % 0.92 % 9.54 % 25.32 % 15.50 % 4.50 % 19.54 % -28.31%
  YoY % 188.04% -90.36% -62.32% 63.35% 244.44% -76.97% -
  Horiz. % 13.56% 4.71% 48.82% 129.58% 79.32% 23.03% 100.00%
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 1,574.76 1,743.62 2,325.11 1,993.33 1,147.16 664.54 285.01 32.94%
  YoY % -9.68% -25.01% 16.64% 73.76% 72.62% 133.16% -
  Horiz. % 552.53% 611.78% 815.80% 699.39% 402.50% 233.16% 100.00%
EPS 22.04 7.32 69.08 161.52 86.48 23.16 90.88 -21.02%
  YoY % 201.09% -89.40% -57.23% 86.77% 273.40% -74.52% -
  Horiz. % 24.25% 8.05% 76.01% 177.73% 95.16% 25.48% 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 8.3100 7.9400 7.2400 6.3800 5.5800 5.1500 4.6500 10.16%
  YoY % 4.66% 9.67% 13.48% 14.34% 8.35% 10.75% -
  Horiz. % 178.71% 170.75% 155.70% 137.20% 120.00% 110.75% 100.00%
Adjusted Per Share Value based on latest NOSH - 93,500
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 1,573.89 1,582.56 2,113.37 1,812.23 1,042.70 604.43 259.11 35.06%
  YoY % -0.55% -25.12% 16.62% 73.80% 72.51% 133.27% -
  Horiz. % 607.42% 610.77% 815.63% 699.41% 402.42% 233.27% 100.00%
EPS 22.03 6.64 62.79 146.84 78.61 21.07 82.62 -19.76%
  YoY % 231.78% -89.43% -57.24% 86.80% 273.09% -74.50% -
  Horiz. % 26.66% 8.04% 76.00% 177.73% 95.15% 25.50% 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 8.3054 7.2066 6.5807 5.8003 5.0719 4.6842 4.2275 11.91%
  YoY % 15.25% 9.51% 13.45% 14.36% 8.28% 10.80% -
  Horiz. % 196.46% 170.47% 155.66% 137.20% 119.97% 110.80% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 8.9000 8.3700 9.2300 5.1000 3.9200 2.5800 3.9000 -
P/RPS 0.57 0.48 0.40 0.26 0.34 0.39 1.37 -13.59%
  YoY % 18.75% 20.00% 53.85% -23.53% -12.82% -71.53% -
  Horiz. % 41.61% 35.04% 29.20% 18.98% 24.82% 28.47% 100.00%
P/EPS 40.38 114.34 13.36 3.16 4.53 11.14 4.29 45.28%
  YoY % -64.68% 755.84% 322.78% -30.24% -59.34% 159.67% -
  Horiz. % 941.26% 2,665.27% 311.42% 73.66% 105.59% 259.67% 100.00%
EY 2.48 0.87 7.48 31.67 22.06 8.98 23.30 -31.15%
  YoY % 185.06% -88.37% -76.38% 43.56% 145.66% -61.46% -
  Horiz. % 10.64% 3.73% 32.10% 135.92% 94.68% 38.54% 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 1.07 1.05 1.27 0.80 0.70 0.50 0.84 4.11%
  YoY % 1.90% -17.32% 58.75% 14.29% 40.00% -40.48% -
  Horiz. % 127.38% 125.00% 151.19% 95.24% 83.33% 59.52% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 28/05/14 31/05/13 31/05/12 31/05/11 27/05/10 28/05/09 29/05/08 -
Price 8.7000 8.7500 8.0000 5.4300 3.7000 3.2000 4.2000 -
P/RPS 0.55 0.50 0.34 0.27 0.32 0.48 1.47 -15.11%
  YoY % 10.00% 47.06% 25.93% -15.62% -33.33% -67.35% -
  Horiz. % 37.41% 34.01% 23.13% 18.37% 21.77% 32.65% 100.00%
P/EPS 39.47 119.54 11.58 3.36 4.28 13.82 4.62 42.96%
  YoY % -66.98% 932.30% 244.64% -21.50% -69.03% 199.13% -
  Horiz. % 854.33% 2,587.45% 250.65% 72.73% 92.64% 299.13% 100.00%
EY 2.53 0.84 8.64 29.75 23.37 7.24 21.64 -30.06%
  YoY % 201.19% -90.28% -70.96% 27.30% 222.79% -66.54% -
  Horiz. % 11.69% 3.88% 39.93% 137.48% 107.99% 33.46% 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 1.05 1.10 1.10 0.85 0.66 0.62 0.90 2.60%
  YoY % -4.55% 0.00% 29.41% 28.79% 6.45% -31.11% -
  Horiz. % 116.67% 122.22% 122.22% 94.44% 73.33% 68.89% 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.
 


 

345  320  536  1095 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.300.00 
 ARMADA 0.5250.00 
 HSI-H8F 0.335-0.01 
 MLAB 0.06-0.005 
 BORNOIL 0.0450.00 
 HSI-C7K 0.375+0.01 
 NETX 0.025+0.005 
 HHGROUP 0.06-0.015 
 TRIVE 0.015+0.005 
 PUC 0.0550.00 
Partners & Brokers