Highlights

[BLDPLNT] YoY Cumulative Quarter Result on 2009-12-31 [#4]

Stock [BLDPLNT]: BLD PLANTATION BHD
Announcement Date 25-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Dec-2009  [#4]
Profit Trend QoQ -     21.25%    YoY -     -52.67%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 1,913,764 1,896,657 1,315,079 823,062 518,172 152,034 134,228 55.66%
  YoY % 0.90% 44.22% 59.78% 58.84% 240.83% 13.27% -
  Horiz. % 1,425.76% 1,413.01% 979.74% 613.18% 386.04% 113.27% 100.00%
PBT 118,230 125,760 77,069 39,576 56,955 47,072 25,680 28.95%
  YoY % -5.99% 63.18% 94.74% -30.51% 21.00% 83.30% -
  Horiz. % 460.40% 489.72% 300.11% 154.11% 221.79% 183.30% 100.00%
Tax -29,172 -19,154 -17,326 -9,610 7,486 -9,259 -8,805 22.08%
  YoY % -52.30% -10.55% -80.29% -228.37% 180.85% -5.16% -
  Horiz. % 331.31% 217.54% 196.77% 109.14% -85.02% 105.16% 100.00%
NP 89,058 106,606 59,743 29,966 64,441 37,813 16,875 31.92%
  YoY % -16.46% 78.44% 99.37% -53.50% 70.42% 124.08% -
  Horiz. % 527.75% 631.74% 354.03% 177.58% 381.87% 224.08% 100.00%
NP to SH 88,511 106,599 60,607 30,102 63,601 37,501 17,004 31.61%
  YoY % -16.97% 75.89% 101.34% -52.67% 69.60% 120.54% -
  Horiz. % 520.53% 626.91% 356.43% 177.03% 374.04% 220.54% 100.00%
Tax Rate 24.67 % 15.23 % 22.48 % 24.28 % -13.14 % 19.67 % 34.29 % -5.34%
  YoY % 61.98% -32.25% -7.41% 284.78% -166.80% -42.64% -
  Horiz. % 71.95% 44.42% 65.56% 70.81% -38.32% 57.36% 100.00%
Total Cost 1,824,706 1,790,051 1,255,336 793,096 453,731 114,221 117,353 57.92%
  YoY % 1.94% 42.60% 58.28% 74.79% 297.24% -2.67% -
  Horiz. % 1,554.89% 1,525.36% 1,069.71% 675.82% 386.64% 97.33% 100.00%
Net Worth 673,196 600,958 507,441 439,386 433,514 375,656 344,310 11.81%
  YoY % 12.02% 18.43% 15.49% 1.35% 15.40% 9.10% -
  Horiz. % 195.52% 174.54% 147.38% 127.61% 125.91% 109.10% 100.00%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 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
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 673,196 600,958 507,441 439,386 433,514 375,656 344,310 11.81%
  YoY % 12.02% 18.43% 15.49% 1.35% 15.40% 9.10% -
  Horiz. % 195.52% 174.54% 147.38% 127.61% 125.91% 109.10% 100.00%
NOSH 84,999 85,001 84,998 84,987 85,002 84,990 85,014 -0.00%
  YoY % -0.00% 0.00% 0.01% -0.02% 0.01% -0.03% -
  Horiz. % 99.98% 99.98% 99.98% 99.97% 99.99% 99.97% 100.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 4.65 % 5.62 % 4.54 % 3.64 % 12.44 % 24.87 % 12.57 % -15.26%
  YoY % -17.26% 23.79% 24.73% -70.74% -49.98% 97.85% -
  Horiz. % 36.99% 44.71% 36.12% 28.96% 98.97% 197.85% 100.00%
ROE 13.15 % 17.74 % 11.94 % 6.85 % 14.67 % 9.98 % 4.94 % 17.71%
  YoY % -25.87% 48.58% 74.31% -53.31% 46.99% 102.02% -
  Horiz. % 266.19% 359.11% 241.70% 138.66% 296.96% 202.02% 100.00%
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 2,251.50 2,231.33 1,547.18 968.45 609.59 178.88 157.89 55.66%
  YoY % 0.90% 44.22% 59.76% 58.87% 240.78% 13.29% -
  Horiz. % 1,425.99% 1,413.22% 979.91% 613.37% 386.09% 113.29% 100.00%
EPS 104.13 125.41 71.30 35.41 74.82 44.12 20.00 31.62%
  YoY % -16.97% 75.89% 101.36% -52.67% 69.58% 120.60% -
  Horiz. % 520.65% 627.05% 356.50% 177.05% 374.10% 220.60% 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 7.9200 7.0700 5.9700 5.1700 5.1000 4.4200 4.0500 11.82%
  YoY % 12.02% 18.43% 15.47% 1.37% 15.38% 9.14% -
  Horiz. % 195.56% 174.57% 147.41% 127.65% 125.93% 109.14% 100.00%
Adjusted Per Share Value based on latest NOSH - 93,500
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 2,046.81 2,028.51 1,406.50 880.28 554.19 162.60 143.56 55.66%
  YoY % 0.90% 44.22% 59.78% 58.84% 240.83% 13.26% -
  Horiz. % 1,425.75% 1,413.01% 979.73% 613.18% 386.03% 113.26% 100.00%
EPS 94.66 114.01 64.82 32.19 68.02 40.11 18.19 31.61%
  YoY % -16.97% 75.89% 101.37% -52.68% 69.58% 120.51% -
  Horiz. % 520.40% 626.77% 356.35% 176.97% 373.94% 220.51% 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 7.2000 6.4274 5.4272 4.6993 4.6365 4.0177 3.6825 11.81%
  YoY % 12.02% 18.43% 15.49% 1.35% 15.40% 9.10% -
  Horiz. % 195.52% 174.54% 147.38% 127.61% 125.91% 109.10% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 8.2900 7.2900 5.2000 3.7500 2.3800 4.3400 2.6000 -
P/RPS 0.37 0.33 0.34 0.39 0.39 2.43 1.65 -22.04%
  YoY % 12.12% -2.94% -12.82% 0.00% -83.95% 47.27% -
  Horiz. % 22.42% 20.00% 20.61% 23.64% 23.64% 147.27% 100.00%
P/EPS 7.96 5.81 7.29 10.59 3.18 9.84 13.00 -7.84%
  YoY % 37.01% -20.30% -31.16% 233.02% -67.68% -24.31% -
  Horiz. % 61.23% 44.69% 56.08% 81.46% 24.46% 75.69% 100.00%
EY 12.56 17.20 13.71 9.45 31.44 10.17 7.69 8.51%
  YoY % -26.98% 25.46% 45.08% -69.94% 209.14% 32.25% -
  Horiz. % 163.33% 223.67% 178.28% 122.89% 408.84% 132.25% 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 1.05 1.03 0.87 0.73 0.47 0.98 0.64 8.59%
  YoY % 1.94% 18.39% 19.18% 55.32% -52.04% 53.13% -
  Horiz. % 164.06% 160.94% 135.94% 114.06% 73.44% 153.13% 100.00%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 29/02/12 28/02/11 25/02/10 27/02/09 28/02/08 27/02/07 -
Price 8.3200 9.5000 5.0800 3.8500 2.5600 4.5000 2.8300 -
P/RPS 0.37 0.43 0.33 0.40 0.42 2.52 1.79 -23.09%
  YoY % -13.95% 30.30% -17.50% -4.76% -83.33% 40.78% -
  Horiz. % 20.67% 24.02% 18.44% 22.35% 23.46% 140.78% 100.00%
P/EPS 7.99 7.58 7.12 10.87 3.42 10.20 14.15 -9.08%
  YoY % 5.41% 6.46% -34.50% 217.84% -66.47% -27.92% -
  Horiz. % 56.47% 53.57% 50.32% 76.82% 24.17% 72.08% 100.00%
EY 12.52 13.20 14.04 9.20 29.23 9.81 7.07 9.98%
  YoY % -5.15% -5.98% 52.61% -68.53% 197.96% 38.76% -
  Horiz. % 177.09% 186.70% 198.59% 130.13% 413.44% 138.76% 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 1.05 1.34 0.85 0.74 0.50 1.02 0.70 6.98%
  YoY % -21.64% 57.65% 14.86% 48.00% -50.98% 45.71% -
  Horiz. % 150.00% 191.43% 121.43% 105.71% 71.43% 145.71% 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.
 


 

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