Highlights

[BLDPLNT] YoY Cumulative Quarter Result on 2011-09-30 [#3]

Stock [BLDPLNT]: BLD PLANTATION BHD
Announcement Date 30-Nov-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Sep-2011  [#3]
Profit Trend QoQ -     33.49%    YoY -     102.26%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 1,130,779 1,194,217 1,404,369 1,408,318 905,154 578,986 274,923 26.57%
  YoY % -5.31% -14.96% -0.28% 55.59% 56.33% 110.60% -
  Horiz. % 411.31% 434.38% 510.82% 512.26% 329.24% 210.60% 100.00%
PBT 28,365 37,582 69,393 103,681 48,730 34,812 66,205 -13.17%
  YoY % -24.53% -45.84% -33.07% 112.77% 39.98% -47.42% -
  Horiz. % 42.84% 56.77% 104.82% 156.61% 73.60% 52.58% 100.00%
Tax -10,357 -10,562 -17,486 -27,132 -11,886 -9,899 -18,789 -9.45%
  YoY % 1.94% 39.60% 35.55% -128.27% -20.07% 47.31% -
  Horiz. % 55.12% 56.21% 93.07% 144.40% 63.26% 52.69% 100.00%
NP 18,008 27,020 51,907 76,549 36,844 24,913 47,416 -14.89%
  YoY % -33.35% -47.95% -32.19% 107.77% 47.89% -47.46% -
  Horiz. % 37.98% 56.98% 109.47% 161.44% 77.70% 52.54% 100.00%
NP to SH 17,898 27,207 51,192 76,198 37,673 24,826 46,666 -14.76%
  YoY % -34.22% -46.85% -32.82% 102.26% 51.75% -46.80% -
  Horiz. % 38.35% 58.30% 109.70% 163.28% 80.73% 53.20% 100.00%
Tax Rate 36.51 % 28.10 % 25.20 % 26.17 % 24.39 % 28.44 % 28.38 % 4.29%
  YoY % 29.93% 11.51% -3.71% 7.30% -14.24% 0.21% -
  Horiz. % 128.65% 99.01% 88.79% 92.21% 85.94% 100.21% 100.00%
Total Cost 1,112,771 1,167,197 1,352,462 1,331,769 868,310 554,073 227,507 30.27%
  YoY % -4.66% -13.70% 1.55% 53.37% 56.71% 143.54% -
  Horiz. % 489.12% 513.04% 594.47% 585.38% 381.66% 243.54% 100.00%
Net Worth 784,465 807,840 635,862 572,930 485,362 450,454 416,508 11.12%
  YoY % -2.89% 27.05% 10.98% 18.04% 7.75% 8.15% -
  Horiz. % 188.34% 193.96% 152.66% 137.56% 116.53% 108.15% 100.00%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 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
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 784,465 807,840 635,862 572,930 485,362 450,454 416,508 11.12%
  YoY % -2.89% 27.05% 10.98% 18.04% 7.75% 8.15% -
  Horiz. % 188.34% 193.96% 152.66% 137.56% 116.53% 108.15% 100.00%
NOSH 93,500 93,500 85,008 85,004 85,002 84,991 85,001 1.60%
  YoY % 0.00% 9.99% 0.00% 0.00% 0.01% -0.01% -
  Horiz. % 110.00% 110.00% 100.01% 100.00% 100.00% 99.99% 100.00%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 1.59 % 2.26 % 3.70 % 5.44 % 4.07 % 4.30 % 17.25 % -32.78%
  YoY % -29.65% -38.92% -31.99% 33.66% -5.35% -75.07% -
  Horiz. % 9.22% 13.10% 21.45% 31.54% 23.59% 24.93% 100.00%
ROE 2.28 % 3.37 % 8.05 % 13.30 % 7.76 % 5.51 % 11.20 % -23.29%
  YoY % -32.34% -58.14% -39.47% 71.39% 40.83% -50.80% -
  Horiz. % 20.36% 30.09% 71.88% 118.75% 69.29% 49.20% 100.00%
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 1,209.39 1,277.24 1,652.04 1,656.76 1,064.86 681.23 323.43 24.57%
  YoY % -5.31% -22.69% -0.28% 55.58% 56.31% 110.63% -
  Horiz. % 373.93% 394.90% 510.79% 512.25% 329.24% 210.63% 100.00%
EPS 19.14 30.84 60.22 89.64 44.32 29.21 54.90 -16.10%
  YoY % -37.94% -48.79% -32.82% 102.26% 51.73% -46.79% -
  Horiz. % 34.86% 56.17% 109.69% 163.28% 80.73% 53.21% 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 8.3900 8.6400 7.4800 6.7400 5.7100 5.3000 4.9000 9.37%
  YoY % -2.89% 15.51% 10.98% 18.04% 7.74% 8.16% -
  Horiz. % 171.22% 176.33% 152.65% 137.55% 116.53% 108.16% 100.00%
Adjusted Per Share Value based on latest NOSH - 93,500
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 1,209.39 1,277.24 1,502.00 1,506.22 968.08 619.24 294.04 26.56%
  YoY % -5.31% -14.96% -0.28% 55.59% 56.33% 110.60% -
  Horiz. % 411.30% 434.38% 510.81% 512.25% 329.23% 210.60% 100.00%
EPS 19.14 30.84 54.75 81.50 40.29 26.55 49.91 -14.76%
  YoY % -37.94% -43.67% -32.82% 102.28% 51.75% -46.80% -
  Horiz. % 38.35% 61.79% 109.70% 163.29% 80.73% 53.20% 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 8.3900 8.6400 6.8007 6.1276 5.1910 4.8177 4.4546 11.12%
  YoY % -2.89% 27.05% 10.98% 18.04% 7.75% 8.15% -
  Horiz. % 188.34% 193.96% 152.67% 137.56% 116.53% 108.15% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 8.1000 8.5000 8.0900 5.9200 4.3200 3.4800 3.5600 -
P/RPS 0.67 0.67 0.49 0.36 0.41 0.51 1.10 -7.93%
  YoY % 0.00% 36.73% 36.11% -12.20% -19.61% -53.64% -
  Horiz. % 60.91% 60.91% 44.55% 32.73% 37.27% 46.36% 100.00%
P/EPS 42.31 29.21 13.43 6.60 9.75 11.91 6.48 36.69%
  YoY % 44.85% 117.50% 103.48% -32.31% -18.14% 83.80% -
  Horiz. % 652.93% 450.77% 207.25% 101.85% 150.46% 183.80% 100.00%
EY 2.36 3.42 7.44 15.14 10.26 8.39 15.42 -26.85%
  YoY % -30.99% -54.03% -50.86% 47.56% 22.29% -45.59% -
  Horiz. % 15.30% 22.18% 48.25% 98.18% 66.54% 54.41% 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 0.97 0.98 1.08 0.88 0.76 0.66 0.73 4.85%
  YoY % -1.02% -9.26% 22.73% 15.79% 15.15% -9.59% -
  Horiz. % 132.88% 134.25% 147.95% 120.55% 104.11% 90.41% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 27/11/14 29/11/13 30/11/12 30/11/11 30/11/10 26/11/09 27/11/08 -
Price 8.1000 9.0000 8.4000 6.9000 4.8100 4.0000 2.6600 -
P/RPS 0.67 0.70 0.51 0.42 0.45 0.59 0.82 -3.31%
  YoY % -4.29% 37.25% 21.43% -6.67% -23.73% -28.05% -
  Horiz. % 81.71% 85.37% 62.20% 51.22% 54.88% 71.95% 100.00%
P/EPS 42.31 30.93 13.95 7.70 10.85 13.69 4.85 43.45%
  YoY % 36.79% 121.72% 81.17% -29.03% -20.75% 182.27% -
  Horiz. % 872.37% 637.73% 287.63% 158.76% 223.71% 282.27% 100.00%
EY 2.36 3.23 7.17 12.99 9.21 7.30 20.64 -30.32%
  YoY % -26.93% -54.95% -44.80% 41.04% 26.16% -64.63% -
  Horiz. % 11.43% 15.65% 34.74% 62.94% 44.62% 35.37% 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 0.97 1.04 1.12 1.02 0.84 0.75 0.54 10.25%
  YoY % -6.73% -7.14% 9.80% 21.43% 12.00% 38.89% -
  Horiz. % 179.63% 192.59% 207.41% 188.89% 155.56% 138.89% 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.
 


 

159  153  415  1576 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.12+0.02 
 ARMADA 0.530.00 
 HSI-H8F 0.29+0.04 
 ALAM-WA 0.06+0.01 
 HSI-C7F 0.225-0.045 
 SAPNRG 0.2950.00 
 MTAG 0.58+0.01 
 FPGROUP 0.56+0.015 
 HSI-C7J 0.12-0.025 
 UZMA 0.97-0.05 

TOP ARTICLES

1. Dayang: Points to ponder & can you advise me? Koon Yew Yin Koon Yew Yin's Blog
2. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
3. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
4. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
5. Malaysia Stock Analysis Report – RCECAP (9296) Louis Yap Investment
6. Jaks Resources Bhd: A relook into Jaks Resources from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing Now? TradeVSA - Case Study
7. [12Invest] 我要投资 - 浅谈以Reverse Takeover 上市的Widad Group(0162) [12Invest] - 我要投资
8. [转贴] [Facebook live video:浅谈Seacera group bhd (Seacera)] - James的股票投资James Share Investing James的股票投资James Share Investing
Partners & Brokers