Highlights

[BLDPLNT] YoY Cumulative Quarter Result on 2008-03-31 [#1]

Stock [BLDPLNT]: BLD PLANTATION BHD
Announcement Date 29-May-2008
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2008
Quarter 31-Mar-2008  [#1]
Profit Trend QoQ -     -48.50%    YoY -     245.74%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 423,608 243,732 141,286 60,567 25,495 29,853 29,951 55.48%
  YoY % 73.80% 72.51% 133.27% 137.56% -14.60% -0.33% -
  Horiz. % 1,414.34% 813.77% 471.72% 202.22% 85.12% 99.67% 100.00%
PBT 47,463 23,308 6,753 26,825 7,667 6,193 6,440 39.48%
  YoY % 103.63% 245.15% -74.83% 249.88% 23.80% -3.84% -
  Horiz. % 737.00% 361.93% 104.86% 416.54% 119.05% 96.16% 100.00%
Tax -13,146 -4,825 -1,928 -7,319 -2,128 -1,844 -580 68.19%
  YoY % -172.46% -150.26% 73.66% -243.94% -15.40% -217.93% -
  Horiz. % 2,266.55% 831.90% 332.41% 1,261.90% 366.90% 317.93% 100.00%
NP 34,317 18,483 4,825 19,506 5,539 4,349 5,860 34.24%
  YoY % 85.67% 283.07% -75.26% 252.16% 27.36% -25.78% -
  Horiz. % 585.61% 315.41% 82.34% 332.87% 94.52% 74.22% 100.00%
NP to SH 34,325 18,374 4,924 19,313 5,586 4,401 5,860 34.24%
  YoY % 86.81% 273.15% -74.50% 245.74% 26.93% -24.90% -
  Horiz. % 585.75% 313.55% 84.03% 329.57% 95.32% 75.10% 100.00%
Tax Rate 27.70 % 20.70 % 28.55 % 27.28 % 27.76 % 29.78 % 9.01 % 20.57%
  YoY % 33.82% -27.50% 4.66% -1.73% -6.78% 230.52% -
  Horiz. % 307.44% 229.74% 316.87% 302.77% 308.10% 330.52% 100.00%
Total Cost 389,291 225,249 136,461 41,061 19,956 25,504 24,091 58.97%
  YoY % 72.83% 65.06% 232.34% 105.76% -21.75% 5.87% -
  Horiz. % 1,615.92% 934.99% 566.44% 170.44% 82.84% 105.87% 100.00%
Net Worth 542,331 474,222 437,972 395,270 349,443 338,146 188,892 19.21%
  YoY % 14.36% 8.28% 10.80% 13.11% 3.34% 79.02% -
  Horiz. % 287.11% 251.05% 231.86% 209.26% 185.00% 179.02% 100.00%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 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
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 542,331 474,222 437,972 395,270 349,443 338,146 188,892 19.21%
  YoY % 14.36% 8.28% 10.80% 13.11% 3.34% 79.02% -
  Horiz. % 287.11% 251.05% 231.86% 209.26% 185.00% 179.02% 100.00%
NOSH 85,004 84,986 85,043 85,004 85,022 84,961 62,964 5.13%
  YoY % 0.02% -0.07% 0.05% -0.02% 0.07% 34.94% -
  Horiz. % 135.01% 134.98% 135.07% 135.00% 135.03% 134.94% 100.00%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 8.10 % 7.58 % 3.42 % 32.21 % 21.73 % 14.57 % 19.57 % -13.67%
  YoY % 6.86% 121.64% -89.38% 48.23% 49.14% -25.55% -
  Horiz. % 41.39% 38.73% 17.48% 164.59% 111.04% 74.45% 100.00%
ROE 6.33 % 3.87 % 1.12 % 4.89 % 1.60 % 1.30 % 3.10 % 12.63%
  YoY % 63.57% 245.54% -77.10% 205.62% 23.08% -58.06% -
  Horiz. % 204.19% 124.84% 36.13% 157.74% 51.61% 41.94% 100.00%
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 498.33 286.79 166.13 71.25 29.99 35.14 47.57 47.89%
  YoY % 73.76% 72.63% 133.16% 137.58% -14.66% -26.13% -
  Horiz. % 1,047.57% 602.88% 349.23% 149.78% 63.04% 73.87% 100.00%
EPS 40.38 21.62 5.79 22.72 6.57 5.18 6.89 34.26%
  YoY % 86.77% 273.40% -74.52% 245.81% 26.83% -24.82% -
  Horiz. % 586.07% 313.79% 84.03% 329.75% 95.36% 75.18% 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 6.3800 5.5800 5.1500 4.6500 4.1100 3.9800 3.0000 13.39%
  YoY % 14.34% 8.35% 10.75% 13.14% 3.27% 32.67% -
  Horiz. % 212.67% 186.00% 171.67% 155.00% 137.00% 132.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 93,500
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 453.06 260.68 151.11 64.78 27.27 31.93 32.03 55.48%
  YoY % 73.80% 72.51% 133.27% 137.55% -14.59% -0.31% -
  Horiz. % 1,414.49% 813.86% 471.78% 202.25% 85.14% 99.69% 100.00%
EPS 36.71 19.65 5.27 20.66 5.97 4.71 6.27 34.23%
  YoY % 86.82% 272.87% -74.49% 246.06% 26.75% -24.88% -
  Horiz. % 585.49% 313.40% 84.05% 329.51% 95.22% 75.12% 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 5.8003 5.0719 4.6842 4.2275 3.7374 3.6165 2.0202 19.21%
  YoY % 14.36% 8.28% 10.80% 13.11% 3.34% 79.02% -
  Horiz. % 287.12% 251.06% 231.87% 209.26% 185.00% 179.02% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 5.1000 3.9200 2.5800 3.9000 2.8300 2.2000 2.0500 -
P/RPS 1.02 1.37 1.55 5.47 9.44 6.26 4.31 -21.34%
  YoY % -25.55% -11.61% -71.66% -42.06% 50.80% 45.24% -
  Horiz. % 23.67% 31.79% 35.96% 126.91% 219.03% 145.24% 100.00%
P/EPS 12.63 18.13 44.56 17.17 43.07 42.47 22.03 -8.85%
  YoY % -30.34% -59.31% 159.52% -60.13% 1.41% 92.78% -
  Horiz. % 57.33% 82.30% 202.27% 77.94% 195.51% 192.78% 100.00%
EY 7.92 5.52 2.24 5.83 2.32 2.35 4.54 9.71%
  YoY % 43.48% 146.43% -61.58% 151.29% -1.28% -48.24% -
  Horiz. % 174.45% 121.59% 49.34% 128.41% 51.10% 51.76% 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 0.80 0.70 0.50 0.84 0.69 0.55 0.68 2.74%
  YoY % 14.29% 40.00% -40.48% 21.74% 25.45% -19.12% -
  Horiz. % 117.65% 102.94% 73.53% 123.53% 101.47% 80.88% 100.00%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/05/11 27/05/10 28/05/09 29/05/08 24/05/07 31/05/06 27/05/05 -
Price 5.4300 3.7000 3.2000 4.2000 2.9400 2.2200 2.1000 -
P/RPS 1.09 1.29 1.93 5.89 9.80 6.32 4.41 -20.77%
  YoY % -15.50% -33.16% -67.23% -39.90% 55.06% 43.31% -
  Horiz. % 24.72% 29.25% 43.76% 133.56% 222.22% 143.31% 100.00%
P/EPS 13.45 17.11 55.27 18.49 44.75 42.86 22.56 -8.26%
  YoY % -21.39% -69.04% 198.92% -58.68% 4.41% 89.98% -
  Horiz. % 59.62% 75.84% 244.99% 81.96% 198.36% 189.98% 100.00%
EY 7.44 5.84 1.81 5.41 2.23 2.33 4.43 9.02%
  YoY % 27.40% 222.65% -66.54% 142.60% -4.29% -47.40% -
  Horiz. % 167.95% 131.83% 40.86% 122.12% 50.34% 52.60% 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 0.85 0.66 0.62 0.90 0.72 0.56 0.70 3.29%
  YoY % 28.79% 6.45% -31.11% 25.00% 28.57% -20.00% -
  Horiz. % 121.43% 94.29% 88.57% 128.57% 102.86% 80.00% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

564  409  601  26 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE-OR 0.0050.00 
 QES 0.38+0.04 
 KSTAR 0.21-0.045 
 DNEX 0.26+0.005 
 BIOHLDG 0.30+0.04 
 DYNACIA 0.120.00 
 LAMBO 0.030.00 
 MCLEAN 0.325+0.095 
 AT 0.180.00 
 VSOLAR 0.040.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS