Highlights

[BLDPLNT] YoY Cumulative Quarter Result on 2011-12-31 [#4]

Stock [BLDPLNT]: BLD PLANTATION BHD
Announcement Date 29-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Dec-2011  [#4]
Profit Trend QoQ -     39.90%    YoY -     75.89%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 1,558,192 1,634,466 1,913,764 1,896,657 1,315,079 823,062 518,172 20.13%
  YoY % -4.67% -14.59% 0.90% 44.22% 59.78% 58.84% -
  Horiz. % 300.71% 315.43% 369.33% 366.03% 253.79% 158.84% 100.00%
PBT 46,667 36,525 118,230 125,760 77,069 39,576 56,955 -3.26%
  YoY % 27.77% -69.11% -5.99% 63.18% 94.74% -30.51% -
  Horiz. % 81.94% 64.13% 207.58% 220.81% 135.32% 69.49% 100.00%
Tax -13,767 328 -29,172 -19,154 -17,326 -9,610 7,486 -
  YoY % -4,297.26% 101.12% -52.30% -10.55% -80.29% -228.37% -
  Horiz. % -183.90% 4.38% -389.69% -255.86% -231.45% -128.37% 100.00%
NP 32,900 36,853 89,058 106,606 59,743 29,966 64,441 -10.60%
  YoY % -10.73% -58.62% -16.46% 78.44% 99.37% -53.50% -
  Horiz. % 51.05% 57.19% 138.20% 165.43% 92.71% 46.50% 100.00%
NP to SH 33,178 37,063 88,511 106,599 60,607 30,102 63,601 -10.27%
  YoY % -10.48% -58.13% -16.97% 75.89% 101.34% -52.67% -
  Horiz. % 52.17% 58.27% 139.17% 167.61% 95.29% 47.33% 100.00%
Tax Rate 29.50 % -0.90 % 24.67 % 15.23 % 22.48 % 24.28 % -13.14 % -
  YoY % 3,377.78% -103.65% 61.98% -32.25% -7.41% 284.78% -
  Horiz. % -224.51% 6.85% -187.75% -115.91% -171.08% -184.78% 100.00%
Total Cost 1,525,292 1,597,613 1,824,706 1,790,051 1,255,336 793,096 453,731 22.38%
  YoY % -4.53% -12.45% 1.94% 42.60% 58.28% 74.79% -
  Horiz. % 336.17% 352.11% 402.16% 394.52% 276.67% 174.79% 100.00%
Net Worth 800,360 805,969 673,196 600,958 507,441 439,386 433,514 10.75%
  YoY % -0.70% 19.72% 12.02% 18.43% 15.49% 1.35% -
  Horiz. % 184.62% 185.92% 155.29% 138.62% 117.05% 101.35% 100.00%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 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
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 800,360 805,969 673,196 600,958 507,441 439,386 433,514 10.75%
  YoY % -0.70% 19.72% 12.02% 18.43% 15.49% 1.35% -
  Horiz. % 184.62% 185.92% 155.29% 138.62% 117.05% 101.35% 100.00%
NOSH 93,500 93,500 84,999 85,001 84,998 84,987 85,002 1.60%
  YoY % 0.00% 10.00% -0.00% 0.00% 0.01% -0.02% -
  Horiz. % 110.00% 110.00% 100.00% 100.00% 99.99% 99.98% 100.00%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 2.11 % 2.25 % 4.65 % 5.62 % 4.54 % 3.64 % 12.44 % -25.59%
  YoY % -6.22% -51.61% -17.26% 23.79% 24.73% -70.74% -
  Horiz. % 16.96% 18.09% 37.38% 45.18% 36.50% 29.26% 100.00%
ROE 4.15 % 4.60 % 13.15 % 17.74 % 11.94 % 6.85 % 14.67 % -18.97%
  YoY % -9.78% -65.02% -25.87% 48.58% 74.31% -53.31% -
  Horiz. % 28.29% 31.36% 89.64% 120.93% 81.39% 46.69% 100.00%
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 1,666.52 1,748.09 2,251.50 2,231.33 1,547.18 968.45 609.59 18.24%
  YoY % -4.67% -22.36% 0.90% 44.22% 59.76% 58.87% -
  Horiz. % 273.38% 286.76% 369.35% 366.04% 253.81% 158.87% 100.00%
EPS 35.48 41.39 104.13 125.41 71.30 35.41 74.82 -11.69%
  YoY % -14.28% -60.25% -16.97% 75.89% 101.36% -52.67% -
  Horiz. % 47.42% 55.32% 139.17% 167.62% 95.30% 47.33% 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 8.5600 8.6200 7.9200 7.0700 5.9700 5.1700 5.1000 9.01%
  YoY % -0.70% 8.84% 12.02% 18.43% 15.47% 1.37% -
  Horiz. % 167.84% 169.02% 155.29% 138.63% 117.06% 101.37% 100.00%
Adjusted Per Share Value based on latest NOSH - 93,500
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 1,666.52 1,748.09 2,046.81 2,028.51 1,406.50 880.28 554.19 20.13%
  YoY % -4.67% -14.59% 0.90% 44.22% 59.78% 58.84% -
  Horiz. % 300.71% 315.43% 369.33% 366.03% 253.79% 158.84% 100.00%
EPS 35.48 41.39 94.66 114.01 64.82 32.19 68.02 -10.28%
  YoY % -14.28% -56.28% -16.97% 75.89% 101.37% -52.68% -
  Horiz. % 52.16% 60.85% 139.16% 167.61% 95.30% 47.32% 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 8.5600 8.6200 7.2000 6.4274 5.4272 4.6993 4.6365 10.75%
  YoY % -0.70% 19.72% 12.02% 18.43% 15.49% 1.35% -
  Horiz. % 184.62% 185.92% 155.29% 138.63% 117.05% 101.35% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 7.6500 8.9500 8.2900 7.2900 5.2000 3.7500 2.3800 -
P/RPS 0.46 0.51 0.37 0.33 0.34 0.39 0.39 2.79%
  YoY % -9.80% 37.84% 12.12% -2.94% -12.82% 0.00% -
  Horiz. % 117.95% 130.77% 94.87% 84.62% 87.18% 100.00% 100.00%
P/EPS 21.56 22.58 7.96 5.81 7.29 10.59 3.18 37.55%
  YoY % -4.52% 183.67% 37.01% -20.30% -31.16% 233.02% -
  Horiz. % 677.99% 710.06% 250.31% 182.70% 229.25% 333.02% 100.00%
EY 4.64 4.43 12.56 17.20 13.71 9.45 31.44 -27.29%
  YoY % 4.74% -64.73% -26.98% 25.46% 45.08% -69.94% -
  Horiz. % 14.76% 14.09% 39.95% 54.71% 43.61% 30.06% 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 0.89 1.04 1.05 1.03 0.87 0.73 0.47 11.22%
  YoY % -14.42% -0.95% 1.94% 18.39% 19.18% 55.32% -
  Horiz. % 189.36% 221.28% 223.40% 219.15% 185.11% 155.32% 100.00%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 27/02/15 28/02/14 28/02/13 29/02/12 28/02/11 25/02/10 27/02/09 -
Price 8.0000 8.8700 8.3200 9.5000 5.0800 3.8500 2.5600 -
P/RPS 0.48 0.51 0.37 0.43 0.33 0.40 0.42 2.25%
  YoY % -5.88% 37.84% -13.95% 30.30% -17.50% -4.76% -
  Horiz. % 114.29% 121.43% 88.10% 102.38% 78.57% 95.24% 100.00%
P/EPS 22.55 22.38 7.99 7.58 7.12 10.87 3.42 36.92%
  YoY % 0.76% 180.10% 5.41% 6.46% -34.50% 217.84% -
  Horiz. % 659.36% 654.39% 233.63% 221.64% 208.19% 317.84% 100.00%
EY 4.44 4.47 12.52 13.20 14.04 9.20 29.23 -26.94%
  YoY % -0.67% -64.30% -5.15% -5.98% 52.61% -68.53% -
  Horiz. % 15.19% 15.29% 42.83% 45.16% 48.03% 31.47% 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 0.93 1.03 1.05 1.34 0.85 0.74 0.50 10.89%
  YoY % -9.71% -1.90% -21.64% 57.65% 14.86% 48.00% -
  Horiz. % 186.00% 206.00% 210.00% 268.00% 170.00% 148.00% 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.
 


TOP ARTICLES

1. Will US attack China? Koon Yew Yin Koon Yew Yin's Blog
2. FELDA is considering selling its stake in Encorp Bhd [6076] The Thinker Touch
3. KPOWER, SOLARVEST, SAMAIDEN & PEKAT: Compare & Contrast their Prices, Earnings & Price to Book Value, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
4. BursaRangers Daily Technical Picks (27 September 2021) BursaRangers Daily Technical Picks
5. Fajarbaru Builder (7047) – Would you like to double your money in 3 months? Here is how… Axcapital's investment blog
6. PALM OIL WILL BE A BRIGHT SHINING STAR AS VERY HIGH PROFIT-GROWTH PHASE IS NOW ON-GOING, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
7. [转贴] Favco | 天然气价格上涨带来的启示 - investalone Good Articles to Share
8. GLOVES Versus OIL PALMS: What will both be in 6 months, 1 year, 3 years time? The Unfolding Story, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

120  174  473  1543 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.810.00 
 IMPIANA 0.09+0.015 
 KNM 0.24+0.01 
 SKPRES-WB 0.2750.00 
 TFP 0.10-0.01 
 VS-WB 0.580.00 
 VIS 1.58+0.21 
 MINETEC-PR 0.0050.00 
 BENALEC 0.165+0.005 
 DESTINI 0.26+0.01 
PARTNERS & BROKERS