Highlights

[BLDPLNT] YoY Cumulative Quarter Result on 2011-06-30 [#2]

Stock [BLDPLNT]: BLD PLANTATION BHD
Announcement Date 26-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Jun-2011  [#2]
Profit Trend QoQ -     66.30%    YoY -     90.55%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 764,653 712,581 886,823 903,470 579,940 368,134 132,836 33.85%
  YoY % 7.31% -19.65% -1.84% 55.79% 57.54% 177.13% -
  Horiz. % 575.64% 536.44% 667.61% 680.14% 436.58% 277.13% 100.00%
PBT 17,936 11,870 50,453 76,985 42,297 23,269 50,212 -15.76%
  YoY % 51.10% -76.47% -34.46% 82.01% 81.77% -53.66% -
  Horiz. % 35.72% 23.64% 100.48% 153.32% 84.24% 46.34% 100.00%
Tax -5,065 -3,361 -13,240 -20,028 -12,124 -5,157 -13,340 -14.90%
  YoY % -50.70% 74.61% 33.89% -65.19% -135.10% 61.34% -
  Horiz. % 37.97% 25.19% 99.25% 150.13% 90.88% 38.66% 100.00%
NP 12,871 8,509 37,213 56,957 30,173 18,112 36,872 -16.08%
  YoY % 51.26% -77.13% -34.66% 88.77% 66.59% -50.88% -
  Horiz. % 34.91% 23.08% 100.92% 154.47% 81.83% 49.12% 100.00%
NP to SH 12,806 8,805 37,059 57,083 29,957 18,007 36,329 -15.95%
  YoY % 45.44% -76.24% -35.08% 90.55% 66.36% -50.43% -
  Horiz. % 35.25% 24.24% 102.01% 157.13% 82.46% 49.57% 100.00%
Tax Rate 28.24 % 28.32 % 26.24 % 26.02 % 28.66 % 22.16 % 26.57 % 1.02%
  YoY % -0.28% 7.93% 0.85% -9.21% 29.33% -16.60% -
  Horiz. % 106.29% 106.59% 98.76% 97.93% 107.87% 83.40% 100.00%
Total Cost 751,782 704,072 849,610 846,513 549,767 350,022 95,964 40.91%
  YoY % 6.78% -17.13% 0.37% 53.98% 57.07% 264.74% -
  Horiz. % 783.40% 733.68% 885.34% 882.12% 572.89% 364.74% 100.00%
Net Worth 779,790 748,434 625,583 553,320 479,447 444,648 405,449 11.51%
  YoY % 4.19% 19.64% 13.06% 15.41% 7.83% 9.67% -
  Horiz. % 192.33% 184.59% 154.29% 136.47% 118.25% 109.67% 100.00%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 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% 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% 0.00% 100.00%
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 779,790 748,434 625,583 553,320 479,447 444,648 405,449 11.51%
  YoY % 4.19% 19.64% 13.06% 15.41% 7.83% 9.67% -
  Horiz. % 192.33% 184.59% 154.29% 136.47% 118.25% 109.67% 100.00%
NOSH 93,500 86,027 84,997 84,995 85,008 85,018 84,999 1.60%
  YoY % 8.69% 1.21% 0.00% -0.02% -0.01% 0.02% -
  Horiz. % 110.00% 101.21% 100.00% 99.99% 100.01% 100.02% 100.00%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 1.68 % 1.19 % 4.20 % 6.30 % 5.20 % 4.92 % 27.76 % -37.33%
  YoY % 41.18% -71.67% -33.33% 21.15% 5.69% -82.28% -
  Horiz. % 6.05% 4.29% 15.13% 22.69% 18.73% 17.72% 100.00%
ROE 1.64 % 1.18 % 5.92 % 10.32 % 6.25 % 4.05 % 8.96 % -24.64%
  YoY % 38.98% -80.07% -42.64% 65.12% 54.32% -54.80% -
  Horiz. % 18.30% 13.17% 66.07% 115.18% 69.75% 45.20% 100.00%
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 817.81 828.32 1,043.35 1,062.96 682.21 433.00 156.28 31.75%
  YoY % -1.27% -20.61% -1.84% 55.81% 57.55% 177.07% -
  Horiz. % 523.30% 530.02% 667.62% 680.16% 436.53% 277.07% 100.00%
EPS 13.69 10.29 43.60 67.16 35.24 21.18 42.74 -17.28%
  YoY % 33.04% -76.40% -35.08% 90.58% 66.38% -50.44% -
  Horiz. % 32.03% 24.08% 102.01% 157.14% 82.45% 49.56% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 11.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 8.3400 8.7000 7.3600 6.5100 5.6400 5.2300 4.7700 9.75%
  YoY % -4.14% 18.21% 13.06% 15.43% 7.84% 9.64% -
  Horiz. % 174.84% 182.39% 154.30% 136.48% 118.24% 109.64% 100.00%
Adjusted Per Share Value based on latest NOSH - 93,500
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 817.81 762.12 948.47 966.28 620.26 393.73 142.07 33.85%
  YoY % 7.31% -19.65% -1.84% 55.79% 57.53% 177.14% -
  Horiz. % 575.64% 536.44% 667.61% 680.14% 436.59% 277.14% 100.00%
EPS 13.69 9.42 39.64 61.05 32.04 19.26 38.85 -15.95%
  YoY % 45.33% -76.24% -35.07% 90.54% 66.36% -50.42% -
  Horiz. % 35.24% 24.25% 102.03% 157.14% 82.47% 49.58% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 10.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 8.3400 8.0047 6.6907 5.9179 5.1278 4.7556 4.3364 11.51%
  YoY % 4.19% 19.64% 13.06% 15.41% 7.83% 9.67% -
  Horiz. % 192.33% 184.59% 154.29% 136.47% 118.25% 109.67% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 8.3200 8.5000 8.3800 6.8000 3.9900 3.3000 4.4000 -
P/RPS 1.02 1.03 0.80 0.64 0.58 0.76 2.82 -15.58%
  YoY % -0.97% 28.75% 25.00% 10.34% -23.68% -73.05% -
  Horiz. % 36.17% 36.52% 28.37% 22.70% 20.57% 26.95% 100.00%
P/EPS 60.75 83.05 19.22 10.13 11.32 15.58 10.29 34.42%
  YoY % -26.85% 332.10% 89.73% -10.51% -27.34% 51.41% -
  Horiz. % 590.38% 807.09% 186.78% 98.45% 110.01% 151.41% 100.00%
EY 1.65 1.20 5.20 9.88 8.83 6.42 9.71 -25.57%
  YoY % 37.50% -76.92% -47.37% 11.89% 37.54% -33.88% -
  Horiz. % 16.99% 12.36% 53.55% 101.75% 90.94% 66.12% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.50 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.00 0.98 1.14 1.04 0.71 0.63 0.92 1.40%
  YoY % 2.04% -14.04% 9.62% 46.48% 12.70% -31.52% -
  Horiz. % 108.70% 106.52% 123.91% 113.04% 77.17% 68.48% 100.00%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 27/08/14 29/08/13 30/08/12 26/08/11 30/08/10 27/08/09 29/08/08 -
Price 8.0200 8.5300 8.2000 6.7600 4.2100 3.5000 3.9200 -
P/RPS 0.98 1.03 0.79 0.64 0.62 0.81 2.51 -14.50%
  YoY % -4.85% 30.38% 23.44% 3.23% -23.46% -67.73% -
  Horiz. % 39.04% 41.04% 31.47% 25.50% 24.70% 32.27% 100.00%
P/EPS 58.56 83.34 18.81 10.07 11.95 16.53 9.17 36.19%
  YoY % -29.73% 343.06% 86.79% -15.73% -27.71% 80.26% -
  Horiz. % 638.60% 908.83% 205.13% 109.81% 130.32% 180.26% 100.00%
EY 1.71 1.20 5.32 9.93 8.37 6.05 10.90 -26.55%
  YoY % 42.50% -77.44% -46.42% 18.64% 38.35% -44.50% -
  Horiz. % 15.69% 11.01% 48.81% 91.10% 76.79% 55.50% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.81 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.96 0.98 1.11 1.04 0.75 0.67 0.82 2.66%
  YoY % -2.04% -11.71% 6.73% 38.67% 11.94% -18.29% -
  Horiz. % 117.07% 119.51% 135.37% 126.83% 91.46% 81.71% 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.
 


 

339  415  512  721 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.09-0.01 
 YONGTAI 0.155+0.02 
 HSI-C7K 0.31-0.20 
 SUPERMX 1.45+0.14 
 RSAWIT 0.355+0.035 
 HSI-H8K 0.19+0.08 
 XDL 0.160.00 
 THHEAVY 0.135+0.015 
 MTOUCHE 0.16+0.02 
 KNM 0.335+0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers