Highlights

[BLDPLNT] YoY Cumulative Quarter Result on 2010-06-30 [#2]

Stock [BLDPLNT]: BLD PLANTATION BHD
Announcement Date 30-Aug-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Jun-2010  [#2]
Profit Trend QoQ -     63.04%    YoY -     66.36%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 712,581 886,823 903,470 579,940 368,134 132,836 55,567 52.93%
  YoY % -19.65% -1.84% 55.79% 57.54% 177.13% 139.06% -
  Horiz. % 1,282.38% 1,595.95% 1,625.91% 1,043.68% 662.50% 239.06% 100.00%
PBT 11,870 50,453 76,985 42,297 23,269 50,212 14,740 -3.54%
  YoY % -76.47% -34.46% 82.01% 81.77% -53.66% 240.65% -
  Horiz. % 80.53% 342.29% 522.29% 286.95% 157.86% 340.65% 100.00%
Tax -3,361 -13,240 -20,028 -12,124 -5,157 -13,340 -4,236 -3.78%
  YoY % 74.61% 33.89% -65.19% -135.10% 61.34% -214.92% -
  Horiz. % 79.34% 312.56% 472.80% 286.21% 121.74% 314.92% 100.00%
NP 8,509 37,213 56,957 30,173 18,112 36,872 10,504 -3.45%
  YoY % -77.13% -34.66% 88.77% 66.59% -50.88% 251.03% -
  Horiz. % 81.01% 354.27% 542.24% 287.25% 172.43% 351.03% 100.00%
NP to SH 8,805 37,059 57,083 29,957 18,007 36,329 10,350 -2.66%
  YoY % -76.24% -35.08% 90.55% 66.36% -50.43% 251.00% -
  Horiz. % 85.07% 358.06% 551.53% 289.44% 173.98% 351.00% 100.00%
Tax Rate 28.32 % 26.24 % 26.02 % 28.66 % 22.16 % 26.57 % 28.74 % -0.24%
  YoY % 7.93% 0.85% -9.21% 29.33% -16.60% -7.55% -
  Horiz. % 98.54% 91.30% 90.54% 99.72% 77.11% 92.45% 100.00%
Total Cost 704,072 849,610 846,513 549,767 350,022 95,964 45,063 58.05%
  YoY % -17.13% 0.37% 53.98% 57.07% 264.74% 112.96% -
  Horiz. % 1,562.42% 1,885.38% 1,878.51% 1,220.00% 776.74% 212.96% 100.00%
Net Worth 748,434 625,583 553,320 479,447 444,648 405,449 348,398 13.58%
  YoY % 19.64% 13.06% 15.41% 7.83% 9.67% 16.38% -
  Horiz. % 214.82% 179.56% 158.82% 137.61% 127.63% 116.38% 100.00%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - 9,349 - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % - % - % - % - % 25.74 % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 748,434 625,583 553,320 479,447 444,648 405,449 348,398 13.58%
  YoY % 19.64% 13.06% 15.41% 7.83% 9.67% 16.38% -
  Horiz. % 214.82% 179.56% 158.82% 137.61% 127.63% 116.38% 100.00%
NOSH 86,027 84,997 84,995 85,008 85,018 84,999 84,975 0.21%
  YoY % 1.21% 0.00% -0.02% -0.01% 0.02% 0.03% -
  Horiz. % 101.24% 100.03% 100.02% 100.04% 100.05% 100.03% 100.00%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 1.19 % 4.20 % 6.30 % 5.20 % 4.92 % 27.76 % 18.90 % -36.90%
  YoY % -71.67% -33.33% 21.15% 5.69% -82.28% 46.88% -
  Horiz. % 6.30% 22.22% 33.33% 27.51% 26.03% 146.88% 100.00%
ROE 1.18 % 5.92 % 10.32 % 6.25 % 4.05 % 8.96 % 2.97 % -14.25%
  YoY % -80.07% -42.64% 65.12% 54.32% -54.80% 201.68% -
  Horiz. % 39.73% 199.33% 347.47% 210.44% 136.36% 301.68% 100.00%
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 828.32 1,043.35 1,062.96 682.21 433.00 156.28 65.39 52.62%
  YoY % -20.61% -1.84% 55.81% 57.55% 177.07% 139.00% -
  Horiz. % 1,266.74% 1,595.58% 1,625.57% 1,043.29% 662.18% 239.00% 100.00%
EPS 10.29 43.60 67.16 35.24 21.18 42.74 12.18 -2.77%
  YoY % -76.40% -35.08% 90.58% 66.38% -50.44% 250.90% -
  Horiz. % 84.48% 357.96% 551.40% 289.33% 173.89% 350.90% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 11.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 8.7000 7.3600 6.5100 5.6400 5.2300 4.7700 4.1000 13.35%
  YoY % 18.21% 13.06% 15.43% 7.84% 9.64% 16.34% -
  Horiz. % 212.20% 179.51% 158.78% 137.56% 127.56% 116.34% 100.00%
Adjusted Per Share Value based on latest NOSH - 93,500
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 762.12 948.47 966.28 620.26 393.73 142.07 59.43 52.93%
  YoY % -19.65% -1.84% 55.79% 57.53% 177.14% 139.05% -
  Horiz. % 1,282.38% 1,595.94% 1,625.91% 1,043.68% 662.51% 239.05% 100.00%
EPS 9.42 39.64 61.05 32.04 19.26 38.85 11.07 -2.65%
  YoY % -76.24% -35.07% 90.54% 66.36% -50.42% 250.95% -
  Horiz. % 85.09% 358.08% 551.49% 289.43% 173.98% 350.95% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 10.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 8.0047 6.6907 5.9179 5.1278 4.7556 4.3364 3.7262 13.58%
  YoY % 19.64% 13.06% 15.41% 7.83% 9.67% 16.38% -
  Horiz. % 214.82% 179.56% 158.82% 137.61% 127.63% 116.38% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 8.5000 8.3800 6.8000 3.9900 3.3000 4.4000 3.6400 -
P/RPS 1.03 0.80 0.64 0.58 0.76 2.82 5.57 -24.50%
  YoY % 28.75% 25.00% 10.34% -23.68% -73.05% -49.37% -
  Horiz. % 18.49% 14.36% 11.49% 10.41% 13.64% 50.63% 100.00%
P/EPS 83.05 19.22 10.13 11.32 15.58 10.29 29.89 18.55%
  YoY % 332.10% 89.73% -10.51% -27.34% 51.41% -65.57% -
  Horiz. % 277.85% 64.30% 33.89% 37.87% 52.12% 34.43% 100.00%
EY 1.20 5.20 9.88 8.83 6.42 9.71 3.35 -15.71%
  YoY % -76.92% -47.37% 11.89% 37.54% -33.88% 189.85% -
  Horiz. % 35.82% 155.22% 294.93% 263.58% 191.64% 289.85% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 2.50 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.98 1.14 1.04 0.71 0.63 0.92 0.89 1.62%
  YoY % -14.04% 9.62% 46.48% 12.70% -31.52% 3.37% -
  Horiz. % 110.11% 128.09% 116.85% 79.78% 70.79% 103.37% 100.00%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 29/08/13 30/08/12 26/08/11 30/08/10 27/08/09 29/08/08 15/08/07 -
Price 8.5300 8.2000 6.7600 4.2100 3.5000 3.9200 3.1800 -
P/RPS 1.03 0.79 0.64 0.62 0.81 2.51 4.86 -22.77%
  YoY % 30.38% 23.44% 3.23% -23.46% -67.73% -48.35% -
  Horiz. % 21.19% 16.26% 13.17% 12.76% 16.67% 51.65% 100.00%
P/EPS 83.34 18.81 10.07 11.95 16.53 9.17 26.11 21.32%
  YoY % 343.06% 86.79% -15.73% -27.71% 80.26% -64.88% -
  Horiz. % 319.19% 72.04% 38.57% 45.77% 63.31% 35.12% 100.00%
EY 1.20 5.32 9.93 8.37 6.05 10.90 3.83 -17.57%
  YoY % -77.44% -46.42% 18.64% 38.35% -44.50% 184.60% -
  Horiz. % 31.33% 138.90% 259.27% 218.54% 157.96% 284.60% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 2.81 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.98 1.11 1.04 0.75 0.67 0.82 0.78 3.87%
  YoY % -11.71% 6.73% 38.67% 11.94% -18.29% 5.13% -
  Horiz. % 125.64% 142.31% 133.33% 96.15% 85.90% 105.13% 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.
 


 

278  213  540  1244 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.28+0.03 
 VC 0.095+0.005 
 SUPERMX 1.55+0.10 
 XDL 0.165+0.005 
 HSI-H8K 0.155-0.035 
 MYEG 1.16+0.05 
 THHEAVY 0.1350.00 
 HSI-C7K 0.365+0.055 
 PERDANA 0.535+0.025 
 HUBLINE 0.045-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
2. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
3. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
4. AirAsia appears in the lead to take over Malaysia Airlines Good Articles to Share
5. Response to "MNRB - Top 10 Dangers You Must Know About MNRB" An Davis's Blog
6. Rais Yatim: New China visa rules for Malaysians will open floodgates to ‘hundreds of thousands’ save malaysia!!!
7. 千万不要抱股过新年?新年前套利才是王道? Qt_Trader
8. Gamuda - Double Happiness On The Way Kenanga Research & Investment
Partners & Brokers