Highlights

[BLDPLNT] YoY Cumulative Quarter Result on 2009-09-30 [#3]

Stock [BLDPLNT]: BLD PLANTATION BHD
Announcement Date 26-Nov-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Sep-2009  [#3]
Profit Trend QoQ -     37.87%    YoY -     -46.80%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 1,404,369 1,408,318 905,154 578,986 274,923 102,638 99,830 55.31%
  YoY % -0.28% 55.59% 56.33% 110.60% 167.86% 2.81% -
  Horiz. % 1,406.76% 1,410.72% 906.70% 579.97% 275.39% 102.81% 100.00%
PBT 69,393 103,681 48,730 34,812 66,205 34,690 15,605 28.21%
  YoY % -33.07% 112.77% 39.98% -47.42% 90.85% 122.30% -
  Horiz. % 444.68% 664.41% 312.27% 223.08% 424.26% 222.30% 100.00%
Tax -17,486 -27,132 -11,886 -9,899 -18,789 -9,518 -4,789 24.07%
  YoY % 35.55% -128.27% -20.07% 47.31% -97.40% -98.75% -
  Horiz. % 365.13% 566.55% 248.19% 206.70% 392.34% 198.75% 100.00%
NP 51,907 76,549 36,844 24,913 47,416 25,172 10,816 29.84%
  YoY % -32.19% 107.77% 47.89% -47.46% 88.37% 132.73% -
  Horiz. % 479.91% 707.74% 340.64% 230.33% 438.39% 232.73% 100.00%
NP to SH 51,192 76,198 37,673 24,826 46,666 24,688 11,015 29.15%
  YoY % -32.82% 102.26% 51.75% -46.80% 89.02% 124.13% -
  Horiz. % 464.75% 691.77% 342.02% 225.38% 423.66% 224.13% 100.00%
Tax Rate 25.20 % 26.17 % 24.39 % 28.44 % 28.38 % 27.44 % 30.69 % -3.23%
  YoY % -3.71% 7.30% -14.24% 0.21% 3.43% -10.59% -
  Horiz. % 82.11% 85.27% 79.47% 92.67% 92.47% 89.41% 100.00%
Total Cost 1,352,462 1,331,769 868,310 554,073 227,507 77,466 89,014 57.31%
  YoY % 1.55% 53.37% 56.71% 143.54% 193.69% -12.97% -
  Horiz. % 1,519.38% 1,496.13% 975.48% 622.46% 255.59% 87.03% 100.00%
Net Worth 635,862 572,930 485,362 450,454 416,508 362,158 338,269 11.08%
  YoY % 10.98% 18.04% 7.75% 8.15% 15.01% 7.06% -
  Horiz. % 187.98% 169.37% 143.48% 133.16% 123.13% 107.06% 100.00%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 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
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 635,862 572,930 485,362 450,454 416,508 362,158 338,269 11.08%
  YoY % 10.98% 18.04% 7.75% 8.15% 15.01% 7.06% -
  Horiz. % 187.98% 169.37% 143.48% 133.16% 123.13% 107.06% 100.00%
NOSH 85,008 85,004 85,002 84,991 85,001 85,013 84,992 0.00%
  YoY % 0.00% 0.00% 0.01% -0.01% -0.01% 0.03% -
  Horiz. % 100.02% 100.01% 100.01% 100.00% 100.01% 100.03% 100.00%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 3.70 % 5.44 % 4.07 % 4.30 % 17.25 % 24.53 % 10.83 % -16.38%
  YoY % -31.99% 33.66% -5.35% -75.07% -29.68% 126.50% -
  Horiz. % 34.16% 50.23% 37.58% 39.70% 159.28% 226.50% 100.00%
ROE 8.05 % 13.30 % 7.76 % 5.51 % 11.20 % 6.82 % 3.26 % 16.24%
  YoY % -39.47% 71.39% 40.83% -50.80% 64.22% 109.20% -
  Horiz. % 246.93% 407.98% 238.04% 169.02% 343.56% 209.20% 100.00%
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 1,652.04 1,656.76 1,064.86 681.23 323.43 120.73 117.46 55.30%
  YoY % -0.28% 55.58% 56.31% 110.63% 167.90% 2.78% -
  Horiz. % 1,406.47% 1,410.49% 906.57% 579.97% 275.35% 102.78% 100.00%
EPS 60.22 89.64 44.32 29.21 54.90 29.04 12.96 29.15%
  YoY % -32.82% 102.26% 51.73% -46.79% 89.05% 124.07% -
  Horiz. % 464.66% 691.67% 341.98% 225.39% 423.61% 224.07% 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 7.4800 6.7400 5.7100 5.3000 4.9000 4.2600 3.9800 11.08%
  YoY % 10.98% 18.04% 7.74% 8.16% 15.02% 7.04% -
  Horiz. % 187.94% 169.35% 143.47% 133.17% 123.12% 107.04% 100.00%
Adjusted Per Share Value based on latest NOSH - 93,500
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 1,502.00 1,506.22 968.08 619.24 294.04 109.77 106.77 55.31%
  YoY % -0.28% 55.59% 56.33% 110.60% 167.87% 2.81% -
  Horiz. % 1,406.76% 1,410.71% 906.70% 579.98% 275.40% 102.81% 100.00%
EPS 54.75 81.50 40.29 26.55 49.91 26.40 11.78 29.15%
  YoY % -32.82% 102.28% 51.75% -46.80% 89.05% 124.11% -
  Horiz. % 464.77% 691.85% 342.02% 225.38% 423.68% 224.11% 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 6.8007 6.1276 5.1910 4.8177 4.4546 3.8734 3.6179 11.08%
  YoY % 10.98% 18.04% 7.75% 8.15% 15.00% 7.06% -
  Horiz. % 187.97% 169.37% 143.48% 133.16% 123.13% 107.06% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 8.0900 5.9200 4.3200 3.4800 3.5600 3.3800 2.2200 -
P/RPS 0.49 0.36 0.41 0.51 1.10 2.80 1.89 -20.13%
  YoY % 36.11% -12.20% -19.61% -53.64% -60.71% 48.15% -
  Horiz. % 25.93% 19.05% 21.69% 26.98% 58.20% 148.15% 100.00%
P/EPS 13.43 6.60 9.75 11.91 6.48 11.64 17.13 -3.97%
  YoY % 103.48% -32.31% -18.14% 83.80% -44.33% -32.05% -
  Horiz. % 78.40% 38.53% 56.92% 69.53% 37.83% 67.95% 100.00%
EY 7.44 15.14 10.26 8.39 15.42 8.59 5.84 4.11%
  YoY % -50.86% 47.56% 22.29% -45.59% 79.51% 47.09% -
  Horiz. % 127.40% 259.25% 175.68% 143.66% 264.04% 147.09% 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 1.08 0.88 0.76 0.66 0.73 0.79 0.56 11.56%
  YoY % 22.73% 15.79% 15.15% -9.59% -7.59% 41.07% -
  Horiz. % 192.86% 157.14% 135.71% 117.86% 130.36% 141.07% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 30/11/12 30/11/11 30/11/10 26/11/09 27/11/08 14/11/07 30/11/06 -
Price 8.4000 6.9000 4.8100 4.0000 2.6600 3.7800 2.3600 -
P/RPS 0.51 0.42 0.45 0.59 0.82 3.13 2.01 -20.42%
  YoY % 21.43% -6.67% -23.73% -28.05% -73.80% 55.72% -
  Horiz. % 25.37% 20.90% 22.39% 29.35% 40.80% 155.72% 100.00%
P/EPS 13.95 7.70 10.85 13.69 4.85 13.02 18.21 -4.34%
  YoY % 81.17% -29.03% -20.75% 182.27% -62.75% -28.50% -
  Horiz. % 76.61% 42.28% 59.58% 75.18% 26.63% 71.50% 100.00%
EY 7.17 12.99 9.21 7.30 20.64 7.68 5.49 4.55%
  YoY % -44.80% 41.04% 26.16% -64.63% 168.75% 39.89% -
  Horiz. % 130.60% 236.61% 167.76% 132.97% 375.96% 139.89% 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 1.12 1.02 0.84 0.75 0.54 0.89 0.59 11.26%
  YoY % 9.80% 21.43% 12.00% 38.89% -39.33% 50.85% -
  Horiz. % 189.83% 172.88% 142.37% 127.12% 91.53% 150.85% 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.
 


 

405  370  472  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.905+0.095 
 IWCITY 1.02+0.115 
 PERDANA-PR 0.005-0.01 
 AT 0.045-0.005 
 VELESTO 0.38+0.015 
 SAPNRG 0.265+0.005 
 HSI-H8F 0.06-0.065 
 ARMADA 0.47+0.005 
 MYEG 1.17+0.07 
 NETX 0.02-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers