Highlights

[BLDPLNT] YoY Cumulative Quarter Result on 2010-03-31 [#1]

Stock [BLDPLNT]: BLD PLANTATION BHD
Announcement Date 27-May-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Mar-2010  [#1]
Profit Trend QoQ -     -38.96%    YoY -     273.15%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 369,923 494,001 423,608 243,732 141,286 60,567 25,495 56.11%
  YoY % -25.12% 16.62% 73.80% 72.51% 133.27% 137.56% -
  Horiz. % 1,450.96% 1,937.64% 1,661.53% 956.00% 554.17% 237.56% 100.00%
PBT 1,837 20,073 47,463 23,308 6,753 26,825 7,667 -21.17%
  YoY % -90.85% -57.71% 103.63% 245.15% -74.83% 249.88% -
  Horiz. % 23.96% 261.81% 619.06% 304.00% 88.08% 349.88% 100.00%
Tax -467 -5,298 -13,146 -4,825 -1,928 -7,319 -2,128 -22.32%
  YoY % 91.19% 59.70% -172.46% -150.26% 73.66% -243.94% -
  Horiz. % 21.95% 248.97% 617.76% 226.74% 90.60% 343.94% 100.00%
NP 1,370 14,775 34,317 18,483 4,825 19,506 5,539 -20.75%
  YoY % -90.73% -56.95% 85.67% 283.07% -75.26% 252.16% -
  Horiz. % 24.73% 266.74% 619.55% 333.69% 87.11% 352.16% 100.00%
NP to SH 1,553 14,677 34,325 18,374 4,924 19,313 5,586 -19.20%
  YoY % -89.42% -57.24% 86.81% 273.15% -74.50% 245.74% -
  Horiz. % 27.80% 262.75% 614.48% 328.93% 88.15% 345.74% 100.00%
Tax Rate 25.42 % 26.39 % 27.70 % 20.70 % 28.55 % 27.28 % 27.76 % -1.46%
  YoY % -3.68% -4.73% 33.82% -27.50% 4.66% -1.73% -
  Horiz. % 91.57% 95.06% 99.78% 74.57% 102.85% 98.27% 100.00%
Total Cost 368,553 479,226 389,291 225,249 136,461 41,061 19,956 62.51%
  YoY % -23.09% 23.10% 72.83% 65.06% 232.34% 105.76% -
  Horiz. % 1,846.83% 2,401.41% 1,950.75% 1,128.73% 683.81% 205.76% 100.00%
Net Worth 673,815 615,295 542,331 474,222 437,972 395,270 349,443 11.55%
  YoY % 9.51% 13.45% 14.36% 8.28% 10.80% 13.11% -
  Horiz. % 192.83% 176.08% 155.20% 135.71% 125.33% 113.11% 100.00%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 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
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 673,815 615,295 542,331 474,222 437,972 395,270 349,443 11.55%
  YoY % 9.51% 13.45% 14.36% 8.28% 10.80% 13.11% -
  Horiz. % 192.83% 176.08% 155.20% 135.71% 125.33% 113.11% 100.00%
NOSH 84,863 84,985 85,004 84,986 85,043 85,004 85,022 -0.03%
  YoY % -0.14% -0.02% 0.02% -0.07% 0.05% -0.02% -
  Horiz. % 99.81% 99.96% 99.98% 99.96% 100.02% 99.98% 100.00%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 0.37 % 2.99 % 8.10 % 7.58 % 3.42 % 32.21 % 21.73 % -49.25%
  YoY % -87.63% -63.09% 6.86% 121.64% -89.38% 48.23% -
  Horiz. % 1.70% 13.76% 37.28% 34.88% 15.74% 148.23% 100.00%
ROE 0.23 % 2.39 % 6.33 % 3.87 % 1.12 % 4.89 % 1.60 % -27.60%
  YoY % -90.38% -62.24% 63.57% 245.54% -77.10% 205.62% -
  Horiz. % 14.38% 149.38% 395.62% 241.87% 70.00% 305.62% 100.00%
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 435.90 581.28 498.33 286.79 166.13 71.25 29.99 56.16%
  YoY % -25.01% 16.65% 73.76% 72.63% 133.16% 137.58% -
  Horiz. % 1,453.48% 1,938.25% 1,661.65% 956.29% 553.95% 237.58% 100.00%
EPS 1.83 17.27 40.38 21.62 5.79 22.72 6.57 -19.17%
  YoY % -89.40% -57.23% 86.77% 273.40% -74.52% 245.81% -
  Horiz. % 27.85% 262.86% 614.61% 329.07% 88.13% 345.81% 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 7.9400 7.2400 6.3800 5.5800 5.1500 4.6500 4.1100 11.59%
  YoY % 9.67% 13.48% 14.34% 8.35% 10.75% 13.14% -
  Horiz. % 193.19% 176.16% 155.23% 135.77% 125.30% 113.14% 100.00%
Adjusted Per Share Value based on latest NOSH - 93,500
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 395.64 528.34 453.06 260.68 151.11 64.78 27.27 56.11%
  YoY % -25.12% 16.62% 73.80% 72.51% 133.27% 137.55% -
  Horiz. % 1,450.83% 1,937.44% 1,661.39% 955.92% 554.13% 237.55% 100.00%
EPS 1.66 15.70 36.71 19.65 5.27 20.66 5.97 -19.19%
  YoY % -89.43% -57.23% 86.82% 272.87% -74.49% 246.06% -
  Horiz. % 27.81% 262.98% 614.91% 329.15% 88.27% 346.06% 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 7.2066 6.5807 5.8003 5.0719 4.6842 4.2275 3.7374 11.55%
  YoY % 9.51% 13.45% 14.36% 8.28% 10.80% 13.11% -
  Horiz. % 192.82% 176.08% 155.20% 135.71% 125.33% 113.11% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 8.3700 9.2300 5.1000 3.9200 2.5800 3.9000 2.8300 -
P/RPS 1.92 1.59 1.02 1.37 1.55 5.47 9.44 -23.29%
  YoY % 20.75% 55.88% -25.55% -11.61% -71.66% -42.06% -
  Horiz. % 20.34% 16.84% 10.81% 14.51% 16.42% 57.94% 100.00%
P/EPS 457.38 53.45 12.63 18.13 44.56 17.17 43.07 48.20%
  YoY % 755.72% 323.20% -30.34% -59.31% 159.52% -60.13% -
  Horiz. % 1,061.95% 124.10% 29.32% 42.09% 103.46% 39.87% 100.00%
EY 0.22 1.87 7.92 5.52 2.24 5.83 2.32 -32.45%
  YoY % -88.24% -76.39% 43.48% 146.43% -61.58% 151.29% -
  Horiz. % 9.48% 80.60% 341.38% 237.93% 96.55% 251.29% 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 1.27 0.80 0.70 0.50 0.84 0.69 7.24%
  YoY % -17.32% 58.75% 14.29% 40.00% -40.48% 21.74% -
  Horiz. % 152.17% 184.06% 115.94% 101.45% 72.46% 121.74% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 31/05/13 31/05/12 31/05/11 27/05/10 28/05/09 29/05/08 24/05/07 -
Price 8.7500 8.0000 5.4300 3.7000 3.2000 4.2000 2.9400 -
P/RPS 2.01 1.38 1.09 1.29 1.93 5.89 9.80 -23.19%
  YoY % 45.65% 26.61% -15.50% -33.16% -67.23% -39.90% -
  Horiz. % 20.51% 14.08% 11.12% 13.16% 19.69% 60.10% 100.00%
P/EPS 478.14 46.32 13.45 17.11 55.27 18.49 44.75 48.36%
  YoY % 932.25% 244.39% -21.39% -69.04% 198.92% -58.68% -
  Horiz. % 1,068.47% 103.51% 30.06% 38.23% 123.51% 41.32% 100.00%
EY 0.21 2.16 7.44 5.84 1.81 5.41 2.23 -32.53%
  YoY % -90.28% -70.97% 27.40% 222.65% -66.54% 142.60% -
  Horiz. % 9.42% 96.86% 333.63% 261.88% 81.17% 242.60% 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 1.10 1.10 0.85 0.66 0.62 0.90 0.72 7.31%
  YoY % 0.00% 29.41% 28.79% 6.45% -31.11% 25.00% -
  Horiz. % 152.78% 152.78% 118.06% 91.67% 86.11% 125.00% 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.
 


 

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