Highlights

[BLDPLNT] YoY Cumulative Quarter Result on 2010-12-31 [#4]

Stock [BLDPLNT]: BLD PLANTATION BHD
Announcement Date 28-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Dec-2010  [#4]
Profit Trend QoQ -     60.88%    YoY -     101.34%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 1,634,466 1,913,764 1,896,657 1,315,079 823,062 518,172 152,034 48.51%
  YoY % -14.59% 0.90% 44.22% 59.78% 58.84% 240.83% -
  Horiz. % 1,075.07% 1,258.77% 1,247.52% 864.99% 541.37% 340.83% 100.00%
PBT 36,525 118,230 125,760 77,069 39,576 56,955 47,072 -4.14%
  YoY % -69.11% -5.99% 63.18% 94.74% -30.51% 21.00% -
  Horiz. % 77.59% 251.17% 267.17% 163.73% 84.08% 121.00% 100.00%
Tax 328 -29,172 -19,154 -17,326 -9,610 7,486 -9,259 -
  YoY % 101.12% -52.30% -10.55% -80.29% -228.37% 180.85% -
  Horiz. % -3.54% 315.07% 206.87% 187.13% 103.79% -80.85% 100.00%
NP 36,853 89,058 106,606 59,743 29,966 64,441 37,813 -0.43%
  YoY % -58.62% -16.46% 78.44% 99.37% -53.50% 70.42% -
  Horiz. % 97.46% 235.52% 281.93% 158.00% 79.25% 170.42% 100.00%
NP to SH 37,063 88,511 106,599 60,607 30,102 63,601 37,501 -0.20%
  YoY % -58.13% -16.97% 75.89% 101.34% -52.67% 69.60% -
  Horiz. % 98.83% 236.02% 284.26% 161.61% 80.27% 169.60% 100.00%
Tax Rate -0.90 % 24.67 % 15.23 % 22.48 % 24.28 % -13.14 % 19.67 % -
  YoY % -103.65% 61.98% -32.25% -7.41% 284.78% -166.80% -
  Horiz. % -4.58% 125.42% 77.43% 114.29% 123.44% -66.80% 100.00%
Total Cost 1,597,613 1,824,706 1,790,051 1,255,336 793,096 453,731 114,221 55.16%
  YoY % -12.45% 1.94% 42.60% 58.28% 74.79% 297.24% -
  Horiz. % 1,398.70% 1,597.52% 1,567.18% 1,099.04% 694.35% 397.24% 100.00%
Net Worth 805,969 673,196 600,958 507,441 439,386 433,514 375,656 13.55%
  YoY % 19.72% 12.02% 18.43% 15.49% 1.35% 15.40% -
  Horiz. % 214.55% 179.21% 159.98% 135.08% 116.96% 115.40% 100.00%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 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
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 805,969 673,196 600,958 507,441 439,386 433,514 375,656 13.55%
  YoY % 19.72% 12.02% 18.43% 15.49% 1.35% 15.40% -
  Horiz. % 214.55% 179.21% 159.98% 135.08% 116.96% 115.40% 100.00%
NOSH 93,500 84,999 85,001 84,998 84,987 85,002 84,990 1.60%
  YoY % 10.00% -0.00% 0.00% 0.01% -0.02% 0.01% -
  Horiz. % 110.01% 100.01% 100.01% 100.01% 100.00% 100.01% 100.00%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 2.25 % 4.65 % 5.62 % 4.54 % 3.64 % 12.44 % 24.87 % -32.97%
  YoY % -51.61% -17.26% 23.79% 24.73% -70.74% -49.98% -
  Horiz. % 9.05% 18.70% 22.60% 18.25% 14.64% 50.02% 100.00%
ROE 4.60 % 13.15 % 17.74 % 11.94 % 6.85 % 14.67 % 9.98 % -12.10%
  YoY % -65.02% -25.87% 48.58% 74.31% -53.31% 46.99% -
  Horiz. % 46.09% 131.76% 177.76% 119.64% 68.64% 146.99% 100.00%
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 1,748.09 2,251.50 2,231.33 1,547.18 968.45 609.59 178.88 46.17%
  YoY % -22.36% 0.90% 44.22% 59.76% 58.87% 240.78% -
  Horiz. % 977.24% 1,258.67% 1,247.39% 864.93% 541.40% 340.78% 100.00%
EPS 41.39 104.13 125.41 71.30 35.41 74.82 44.12 -1.06%
  YoY % -60.25% -16.97% 75.89% 101.36% -52.67% 69.58% -
  Horiz. % 93.81% 236.02% 284.25% 161.60% 80.26% 169.58% 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 8.6200 7.9200 7.0700 5.9700 5.1700 5.1000 4.4200 11.76%
  YoY % 8.84% 12.02% 18.43% 15.47% 1.37% 15.38% -
  Horiz. % 195.02% 179.19% 159.95% 135.07% 116.97% 115.38% 100.00%
Adjusted Per Share Value based on latest NOSH - 93,500
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 1,748.09 2,046.81 2,028.51 1,406.50 880.28 554.19 162.60 48.51%
  YoY % -14.59% 0.90% 44.22% 59.78% 58.84% 240.83% -
  Horiz. % 1,075.09% 1,258.80% 1,247.55% 865.01% 541.38% 340.83% 100.00%
EPS 41.39 94.66 114.01 64.82 32.19 68.02 40.11 0.52%
  YoY % -56.28% -16.97% 75.89% 101.37% -52.68% 69.58% -
  Horiz. % 103.19% 236.00% 284.24% 161.61% 80.25% 169.58% 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 8.6200 7.2000 6.4274 5.4272 4.6993 4.6365 4.0177 13.55%
  YoY % 19.72% 12.02% 18.43% 15.49% 1.35% 15.40% -
  Horiz. % 214.55% 179.21% 159.98% 135.08% 116.96% 115.40% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 8.9500 8.2900 7.2900 5.2000 3.7500 2.3800 4.3400 -
P/RPS 0.51 0.37 0.33 0.34 0.39 0.39 2.43 -22.89%
  YoY % 37.84% 12.12% -2.94% -12.82% 0.00% -83.95% -
  Horiz. % 20.99% 15.23% 13.58% 13.99% 16.05% 16.05% 100.00%
P/EPS 22.58 7.96 5.81 7.29 10.59 3.18 9.84 14.83%
  YoY % 183.67% 37.01% -20.30% -31.16% 233.02% -67.68% -
  Horiz. % 229.47% 80.89% 59.04% 74.09% 107.62% 32.32% 100.00%
EY 4.43 12.56 17.20 13.71 9.45 31.44 10.17 -12.92%
  YoY % -64.73% -26.98% 25.46% 45.08% -69.94% 209.14% -
  Horiz. % 43.56% 123.50% 169.12% 134.81% 92.92% 309.14% 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 1.04 1.05 1.03 0.87 0.73 0.47 0.98 0.99%
  YoY % -0.95% 1.94% 18.39% 19.18% 55.32% -52.04% -
  Horiz. % 106.12% 107.14% 105.10% 88.78% 74.49% 47.96% 100.00%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 28/02/14 28/02/13 29/02/12 28/02/11 25/02/10 27/02/09 28/02/08 -
Price 8.8700 8.3200 9.5000 5.0800 3.8500 2.5600 4.5000 -
P/RPS 0.51 0.37 0.43 0.33 0.40 0.42 2.52 -23.36%
  YoY % 37.84% -13.95% 30.30% -17.50% -4.76% -83.33% -
  Horiz. % 20.24% 14.68% 17.06% 13.10% 15.87% 16.67% 100.00%
P/EPS 22.38 7.99 7.58 7.12 10.87 3.42 10.20 13.98%
  YoY % 180.10% 5.41% 6.46% -34.50% 217.84% -66.47% -
  Horiz. % 219.41% 78.33% 74.31% 69.80% 106.57% 33.53% 100.00%
EY 4.47 12.52 13.20 14.04 9.20 29.23 9.81 -12.27%
  YoY % -64.30% -5.15% -5.98% 52.61% -68.53% 197.96% -
  Horiz. % 45.57% 127.62% 134.56% 143.12% 93.78% 297.96% 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 1.03 1.05 1.34 0.85 0.74 0.50 1.02 0.16%
  YoY % -1.90% -21.64% 57.65% 14.86% 48.00% -50.98% -
  Horiz. % 100.98% 102.94% 131.37% 83.33% 72.55% 49.02% 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.
 


 

382  346  555  684 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.105-0.015 
 SAPNRG 0.265-0.005 
 ALAM 0.165+0.01 
 HSI-C7J 0.145+0.01 
 PERDANA 0.495+0.065 
 GAMUDA-WE 0.40+0.055 
 DGB 0.1450.00 
 HSI-H8K 0.09-0.015 
 IBHD 0.26+0.005 
 ALAM-WA 0.065+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers