Highlights

[BLDPLNT] YoY Cumulative Quarter Result on 2007-09-30 [#3]

Stock [BLDPLNT]: BLD PLANTATION BHD
Announcement Date 14-Nov-2007
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2007
Quarter 30-Sep-2007  [#3]
Profit Trend QoQ -     138.53%    YoY -     124.13%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 905,154 578,986 274,923 102,638 99,830 90,728 112,343 41.57%
  YoY % 56.33% 110.60% 167.86% 2.81% 10.03% -19.24% -
  Horiz. % 805.71% 515.37% 244.72% 91.36% 88.86% 80.76% 100.00%
PBT 48,730 34,812 66,205 34,690 15,605 18,803 24,612 12.05%
  YoY % 39.98% -47.42% 90.85% 122.30% -17.01% -23.60% -
  Horiz. % 197.99% 141.44% 268.99% 140.95% 63.40% 76.40% 100.00%
Tax -11,886 -9,899 -18,789 -9,518 -4,789 -1,463 -4,668 16.85%
  YoY % -20.07% 47.31% -97.40% -98.75% -227.34% 68.66% -
  Horiz. % 254.63% 212.06% 402.51% 203.90% 102.59% 31.34% 100.00%
NP 36,844 24,913 47,416 25,172 10,816 17,340 19,944 10.77%
  YoY % 47.89% -47.46% 88.37% 132.73% -37.62% -13.06% -
  Horiz. % 184.74% 124.91% 237.75% 126.21% 54.23% 86.94% 100.00%
NP to SH 37,673 24,826 46,666 24,688 11,015 17,351 16,359 14.91%
  YoY % 51.75% -46.80% 89.02% 124.13% -36.52% 6.06% -
  Horiz. % 230.29% 151.76% 285.26% 150.91% 67.33% 106.06% 100.00%
Tax Rate 24.39 % 28.44 % 28.38 % 27.44 % 30.69 % 7.78 % 18.97 % 4.28%
  YoY % -14.24% 0.21% 3.43% -10.59% 294.47% -58.99% -
  Horiz. % 128.57% 149.92% 149.60% 144.65% 161.78% 41.01% 100.00%
Total Cost 868,310 554,073 227,507 77,466 89,014 73,388 92,399 45.24%
  YoY % 56.71% 143.54% 193.69% -12.97% 21.29% -20.57% -
  Horiz. % 939.74% 599.65% 246.22% 83.84% 96.34% 79.43% 100.00%
Net Worth 485,362 450,454 416,508 362,158 338,269 188,632 308,596 7.84%
  YoY % 7.75% 8.15% 15.01% 7.06% 79.33% -38.87% -
  Horiz. % 157.28% 145.97% 134.97% 117.36% 109.62% 61.13% 100.00%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 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
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 485,362 450,454 416,508 362,158 338,269 188,632 308,596 7.84%
  YoY % 7.75% 8.15% 15.01% 7.06% 79.33% -38.87% -
  Horiz. % 157.28% 145.97% 134.97% 117.36% 109.62% 61.13% 100.00%
NOSH 85,002 84,991 85,001 85,013 84,992 62,877 85,012 -0.00%
  YoY % 0.01% -0.01% -0.01% 0.03% 35.17% -26.04% -
  Horiz. % 99.99% 99.97% 99.99% 100.00% 99.98% 73.96% 100.00%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 4.07 % 4.30 % 17.25 % 24.53 % 10.83 % 19.11 % 17.75 % -21.76%
  YoY % -5.35% -75.07% -29.68% 126.50% -43.33% 7.66% -
  Horiz. % 22.93% 24.23% 97.18% 138.20% 61.01% 107.66% 100.00%
ROE 7.76 % 5.51 % 11.20 % 6.82 % 3.26 % 9.20 % 5.30 % 6.56%
  YoY % 40.83% -50.80% 64.22% 109.20% -64.57% 73.58% -
  Horiz. % 146.42% 103.96% 211.32% 128.68% 61.51% 173.58% 100.00%
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 1,064.86 681.23 323.43 120.73 117.46 144.29 132.15 41.57%
  YoY % 56.31% 110.63% 167.90% 2.78% -18.59% 9.19% -
  Horiz. % 805.80% 515.50% 244.74% 91.36% 88.88% 109.19% 100.00%
EPS 44.32 29.21 54.90 29.04 12.96 20.41 23.46 11.18%
  YoY % 51.73% -46.79% 89.05% 124.07% -36.50% -13.00% -
  Horiz. % 188.92% 124.51% 234.02% 123.79% 55.24% 87.00% 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 5.7100 5.3000 4.9000 4.2600 3.9800 3.0000 3.6300 7.84%
  YoY % 7.74% 8.16% 15.02% 7.04% 32.67% -17.36% -
  Horiz. % 157.30% 146.01% 134.99% 117.36% 109.64% 82.64% 100.00%
Adjusted Per Share Value based on latest NOSH - 93,500
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 968.08 619.24 294.04 109.77 106.77 97.04 120.15 41.57%
  YoY % 56.33% 110.60% 167.87% 2.81% 10.03% -19.23% -
  Horiz. % 805.73% 515.39% 244.73% 91.36% 88.86% 80.77% 100.00%
EPS 40.29 26.55 49.91 26.40 11.78 18.56 17.50 14.90%
  YoY % 51.75% -46.80% 89.05% 124.11% -36.53% 6.06% -
  Horiz. % 230.23% 151.71% 285.20% 150.86% 67.31% 106.06% 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 5.1910 4.8177 4.4546 3.8734 3.6179 2.0175 3.3005 7.84%
  YoY % 7.75% 8.15% 15.00% 7.06% 79.33% -38.87% -
  Horiz. % 157.28% 145.97% 134.97% 117.36% 109.62% 61.13% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 4.3200 3.4800 3.5600 3.3800 2.2200 2.1600 2.2000 -
P/RPS 0.41 0.51 1.10 2.80 1.89 1.50 1.66 -20.78%
  YoY % -19.61% -53.64% -60.71% 48.15% 26.00% -9.64% -
  Horiz. % 24.70% 30.72% 66.27% 168.67% 113.86% 90.36% 100.00%
P/EPS 9.75 11.91 6.48 11.64 17.13 7.83 11.43 -2.61%
  YoY % -18.14% 83.80% -44.33% -32.05% 118.77% -31.50% -
  Horiz. % 85.30% 104.20% 56.69% 101.84% 149.87% 68.50% 100.00%
EY 10.26 8.39 15.42 8.59 5.84 12.78 8.75 2.69%
  YoY % 22.29% -45.59% 79.51% 47.09% -54.30% 46.06% -
  Horiz. % 117.26% 95.89% 176.23% 98.17% 66.74% 146.06% 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 0.76 0.66 0.73 0.79 0.56 0.72 0.61 3.73%
  YoY % 15.15% -9.59% -7.59% 41.07% -22.22% 18.03% -
  Horiz. % 124.59% 108.20% 119.67% 129.51% 91.80% 118.03% 100.00%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/11/10 26/11/09 27/11/08 14/11/07 30/11/06 29/11/05 29/11/04 -
Price 4.8100 4.0000 2.6600 3.7800 2.3600 2.2700 2.0800 -
P/RPS 0.45 0.59 0.82 3.13 2.01 1.57 1.57 -18.79%
  YoY % -23.73% -28.05% -73.80% 55.72% 28.03% 0.00% -
  Horiz. % 28.66% 37.58% 52.23% 199.36% 128.03% 100.00% 100.00%
P/EPS 10.85 13.69 4.85 13.02 18.21 8.23 10.81 0.06%
  YoY % -20.75% 182.27% -62.75% -28.50% 121.26% -23.87% -
  Horiz. % 100.37% 126.64% 44.87% 120.44% 168.46% 76.13% 100.00%
EY 9.21 7.30 20.64 7.68 5.49 12.16 9.25 -0.07%
  YoY % 26.16% -64.63% 168.75% 39.89% -54.85% 31.46% -
  Horiz. % 99.57% 78.92% 223.14% 83.03% 59.35% 131.46% 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 0.84 0.75 0.54 0.89 0.59 0.76 0.57 6.67%
  YoY % 12.00% 38.89% -39.33% 50.85% -22.37% 33.33% -
  Horiz. % 147.37% 131.58% 94.74% 156.14% 103.51% 133.33% 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.
 


 

308  374  520  783 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.29+0.005 
 MTOUCHE-WC 0.01-0.015 
 HSI-H8K 0.195+0.06 
 DGB 0.13-0.005 
 MTOUCHE 0.17-0.005 
 HSI-C7K 0.275-0.12 
 VC 0.075-0.01 
 SAPNRG 0.27+0.005 
 XDL-WD 0.015-0.005 
 XDL 0.16-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers