Highlights

[BLDPLNT] YoY Cumulative Quarter Result on 2008-09-30 [#3]

Stock [BLDPLNT]: BLD PLANTATION BHD
Announcement Date 27-Nov-2008
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2008
Quarter 30-Sep-2008  [#3]
Profit Trend QoQ -     28.45%    YoY -     89.02%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 1,408,318 905,154 578,986 274,923 102,638 99,830 90,728 57.91%
  YoY % 55.59% 56.33% 110.60% 167.86% 2.81% 10.03% -
  Horiz. % 1,552.24% 997.66% 638.16% 303.02% 113.13% 110.03% 100.00%
PBT 103,681 48,730 34,812 66,205 34,690 15,605 18,803 32.90%
  YoY % 112.77% 39.98% -47.42% 90.85% 122.30% -17.01% -
  Horiz. % 551.41% 259.16% 185.14% 352.10% 184.49% 82.99% 100.00%
Tax -27,132 -11,886 -9,899 -18,789 -9,518 -4,789 -1,463 62.66%
  YoY % -128.27% -20.07% 47.31% -97.40% -98.75% -227.34% -
  Horiz. % 1,854.55% 812.44% 676.62% 1,284.28% 650.58% 327.34% 100.00%
NP 76,549 36,844 24,913 47,416 25,172 10,816 17,340 28.07%
  YoY % 107.77% 47.89% -47.46% 88.37% 132.73% -37.62% -
  Horiz. % 441.46% 212.48% 143.67% 273.45% 145.17% 62.38% 100.00%
NP to SH 76,198 37,673 24,826 46,666 24,688 11,015 17,351 27.95%
  YoY % 102.26% 51.75% -46.80% 89.02% 124.13% -36.52% -
  Horiz. % 439.16% 217.12% 143.08% 268.95% 142.29% 63.48% 100.00%
Tax Rate 26.17 % 24.39 % 28.44 % 28.38 % 27.44 % 30.69 % 7.78 % 22.40%
  YoY % 7.30% -14.24% 0.21% 3.43% -10.59% 294.47% -
  Horiz. % 336.38% 313.50% 365.55% 364.78% 352.70% 394.47% 100.00%
Total Cost 1,331,769 868,310 554,073 227,507 77,466 89,014 73,388 62.07%
  YoY % 53.37% 56.71% 143.54% 193.69% -12.97% 21.29% -
  Horiz. % 1,814.70% 1,183.18% 754.99% 310.01% 105.56% 121.29% 100.00%
Net Worth 572,930 485,362 450,454 416,508 362,158 338,269 188,632 20.33%
  YoY % 18.04% 7.75% 8.15% 15.01% 7.06% 79.33% -
  Horiz. % 303.73% 257.31% 238.80% 220.80% 191.99% 179.33% 100.00%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 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
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 572,930 485,362 450,454 416,508 362,158 338,269 188,632 20.33%
  YoY % 18.04% 7.75% 8.15% 15.01% 7.06% 79.33% -
  Horiz. % 303.73% 257.31% 238.80% 220.80% 191.99% 179.33% 100.00%
NOSH 85,004 85,002 84,991 85,001 85,013 84,992 62,877 5.15%
  YoY % 0.00% 0.01% -0.01% -0.01% 0.03% 35.17% -
  Horiz. % 135.19% 135.19% 135.17% 135.19% 135.21% 135.17% 100.00%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 5.44 % 4.07 % 4.30 % 17.25 % 24.53 % 10.83 % 19.11 % -18.89%
  YoY % 33.66% -5.35% -75.07% -29.68% 126.50% -43.33% -
  Horiz. % 28.47% 21.30% 22.50% 90.27% 128.36% 56.67% 100.00%
ROE 13.30 % 7.76 % 5.51 % 11.20 % 6.82 % 3.26 % 9.20 % 6.33%
  YoY % 71.39% 40.83% -50.80% 64.22% 109.20% -64.57% -
  Horiz. % 144.57% 84.35% 59.89% 121.74% 74.13% 35.43% 100.00%
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 1,656.76 1,064.86 681.23 323.43 120.73 117.46 144.29 50.17%
  YoY % 55.58% 56.31% 110.63% 167.90% 2.78% -18.59% -
  Horiz. % 1,148.22% 738.00% 472.13% 224.15% 83.67% 81.41% 100.00%
EPS 89.64 44.32 29.21 54.90 29.04 12.96 20.41 27.96%
  YoY % 102.26% 51.73% -46.79% 89.05% 124.07% -36.50% -
  Horiz. % 439.20% 217.15% 143.12% 268.99% 142.28% 63.50% 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 6.7400 5.7100 5.3000 4.9000 4.2600 3.9800 3.0000 14.44%
  YoY % 18.04% 7.74% 8.16% 15.02% 7.04% 32.67% -
  Horiz. % 224.67% 190.33% 176.67% 163.33% 142.00% 132.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 93,500
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 1,506.22 968.08 619.24 294.04 109.77 106.77 97.04 57.91%
  YoY % 55.59% 56.33% 110.60% 167.87% 2.81% 10.03% -
  Horiz. % 1,552.16% 997.61% 638.13% 303.01% 113.12% 110.03% 100.00%
EPS 81.50 40.29 26.55 49.91 26.40 11.78 18.56 27.95%
  YoY % 102.28% 51.75% -46.80% 89.05% 124.11% -36.53% -
  Horiz. % 439.12% 217.08% 143.05% 268.91% 142.24% 63.47% 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 6.1276 5.1910 4.8177 4.4546 3.8734 3.6179 2.0175 20.33%
  YoY % 18.04% 7.75% 8.15% 15.00% 7.06% 79.33% -
  Horiz. % 303.72% 257.30% 238.80% 220.80% 191.99% 179.33% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 5.9200 4.3200 3.4800 3.5600 3.3800 2.2200 2.1600 -
P/RPS 0.36 0.41 0.51 1.10 2.80 1.89 1.50 -21.16%
  YoY % -12.20% -19.61% -53.64% -60.71% 48.15% 26.00% -
  Horiz. % 24.00% 27.33% 34.00% 73.33% 186.67% 126.00% 100.00%
P/EPS 6.60 9.75 11.91 6.48 11.64 17.13 7.83 -2.81%
  YoY % -32.31% -18.14% 83.80% -44.33% -32.05% 118.77% -
  Horiz. % 84.29% 124.52% 152.11% 82.76% 148.66% 218.77% 100.00%
EY 15.14 10.26 8.39 15.42 8.59 5.84 12.78 2.86%
  YoY % 47.56% 22.29% -45.59% 79.51% 47.09% -54.30% -
  Horiz. % 118.47% 80.28% 65.65% 120.66% 67.21% 45.70% 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 0.88 0.76 0.66 0.73 0.79 0.56 0.72 3.40%
  YoY % 15.79% 15.15% -9.59% -7.59% 41.07% -22.22% -
  Horiz. % 122.22% 105.56% 91.67% 101.39% 109.72% 77.78% 100.00%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/11/11 30/11/10 26/11/09 27/11/08 14/11/07 30/11/06 29/11/05 -
Price 6.9000 4.8100 4.0000 2.6600 3.7800 2.3600 2.2700 -
P/RPS 0.42 0.45 0.59 0.82 3.13 2.01 1.57 -19.72%
  YoY % -6.67% -23.73% -28.05% -73.80% 55.72% 28.03% -
  Horiz. % 26.75% 28.66% 37.58% 52.23% 199.36% 128.03% 100.00%
P/EPS 7.70 10.85 13.69 4.85 13.02 18.21 8.23 -1.10%
  YoY % -29.03% -20.75% 182.27% -62.75% -28.50% 121.26% -
  Horiz. % 93.56% 131.83% 166.34% 58.93% 158.20% 221.26% 100.00%
EY 12.99 9.21 7.30 20.64 7.68 5.49 12.16 1.11%
  YoY % 41.04% 26.16% -64.63% 168.75% 39.89% -54.85% -
  Horiz. % 106.83% 75.74% 60.03% 169.74% 63.16% 45.15% 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 1.02 0.84 0.75 0.54 0.89 0.59 0.76 5.02%
  YoY % 21.43% 12.00% 38.89% -39.33% 50.85% -22.37% -
  Horiz. % 134.21% 110.53% 98.68% 71.05% 117.11% 77.63% 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.
 


 

457  312  497  727 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AVI 0.16+0.005 
 DGB 0.11-0.015 
 CAREPLS 0.36-0.035 
 SUPERMX 1.78-0.08 
 MTOUCHE 0.19+0.025 
 HSI-C7K 0.18-0.015 
 ARMADA 0.41-0.01 
 HSI-H8K 0.28+0.01 
 KNM 0.31-0.01 
 RSAWIT 0.315+0.025 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers