Highlights

[BLDPLNT] YoY Cumulative Quarter Result on 2011-03-31 [#1]

Stock [BLDPLNT]: BLD PLANTATION BHD
Announcement Date 31-May-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Mar-2011  [#1]
Profit Trend QoQ -     -43.36%    YoY -     86.81%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 367,896 369,923 494,001 423,608 243,732 141,286 60,567 35.06%
  YoY % -0.55% -25.12% 16.62% 73.80% 72.51% 133.27% -
  Horiz. % 607.42% 610.77% 815.63% 699.40% 402.42% 233.27% 100.00%
PBT 7,395 1,837 20,073 47,463 23,308 6,753 26,825 -19.32%
  YoY % 302.56% -90.85% -57.71% 103.63% 245.15% -74.83% -
  Horiz. % 27.57% 6.85% 74.83% 176.94% 86.89% 25.17% 100.00%
Tax -2,119 -467 -5,298 -13,146 -4,825 -1,928 -7,319 -18.66%
  YoY % -353.75% 91.19% 59.70% -172.46% -150.26% 73.66% -
  Horiz. % 28.95% 6.38% 72.39% 179.61% 65.92% 26.34% 100.00%
NP 5,276 1,370 14,775 34,317 18,483 4,825 19,506 -19.57%
  YoY % 285.11% -90.73% -56.95% 85.67% 283.07% -75.26% -
  Horiz. % 27.05% 7.02% 75.75% 175.93% 94.76% 24.74% 100.00%
NP to SH 5,149 1,553 14,677 34,325 18,374 4,924 19,313 -19.77%
  YoY % 231.55% -89.42% -57.24% 86.81% 273.15% -74.50% -
  Horiz. % 26.66% 8.04% 76.00% 177.73% 95.14% 25.50% 100.00%
Tax Rate 28.65 % 25.42 % 26.39 % 27.70 % 20.70 % 28.55 % 27.28 % 0.82%
  YoY % 12.71% -3.68% -4.73% 33.82% -27.50% 4.66% -
  Horiz. % 105.02% 93.18% 96.74% 101.54% 75.88% 104.66% 100.00%
Total Cost 362,620 368,553 479,226 389,291 225,249 136,461 41,061 43.75%
  YoY % -1.61% -23.09% 23.10% 72.83% 65.06% 232.34% -
  Horiz. % 883.13% 897.57% 1,167.11% 948.08% 548.57% 332.34% 100.00%
Net Worth 776,555 673,815 615,295 542,331 474,222 437,972 395,270 11.91%
  YoY % 15.25% 9.51% 13.45% 14.36% 8.28% 10.80% -
  Horiz. % 196.46% 170.47% 155.66% 137.21% 119.97% 110.80% 100.00%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 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
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 776,555 673,815 615,295 542,331 474,222 437,972 395,270 11.91%
  YoY % 15.25% 9.51% 13.45% 14.36% 8.28% 10.80% -
  Horiz. % 196.46% 170.47% 155.66% 137.21% 119.97% 110.80% 100.00%
NOSH 93,448 84,863 84,985 85,004 84,986 85,043 85,004 1.59%
  YoY % 10.12% -0.14% -0.02% 0.02% -0.07% 0.05% -
  Horiz. % 109.93% 99.83% 99.98% 100.00% 99.98% 100.05% 100.00%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 1.43 % 0.37 % 2.99 % 8.10 % 7.58 % 3.42 % 32.21 % -40.48%
  YoY % 286.49% -87.63% -63.09% 6.86% 121.64% -89.38% -
  Horiz. % 4.44% 1.15% 9.28% 25.15% 23.53% 10.62% 100.00%
ROE 0.66 % 0.23 % 2.39 % 6.33 % 3.87 % 1.12 % 4.89 % -28.37%
  YoY % 186.96% -90.38% -62.24% 63.57% 245.54% -77.10% -
  Horiz. % 13.50% 4.70% 48.88% 129.45% 79.14% 22.90% 100.00%
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 393.69 435.90 581.28 498.33 286.79 166.13 71.25 32.94%
  YoY % -9.68% -25.01% 16.65% 73.76% 72.63% 133.16% -
  Horiz. % 552.55% 611.79% 815.83% 699.41% 402.51% 233.16% 100.00%
EPS 5.51 1.83 17.27 40.38 21.62 5.79 22.72 -21.02%
  YoY % 201.09% -89.40% -57.23% 86.77% 273.40% -74.52% -
  Horiz. % 24.25% 8.05% 76.01% 177.73% 95.16% 25.48% 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 8.3100 7.9400 7.2400 6.3800 5.5800 5.1500 4.6500 10.16%
  YoY % 4.66% 9.67% 13.48% 14.34% 8.35% 10.75% -
  Horiz. % 178.71% 170.75% 155.70% 137.20% 120.00% 110.75% 100.00%
Adjusted Per Share Value based on latest NOSH - 93,500
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 393.47 395.64 528.34 453.06 260.68 151.11 64.78 35.06%
  YoY % -0.55% -25.12% 16.62% 73.80% 72.51% 133.27% -
  Horiz. % 607.39% 610.74% 815.59% 699.38% 402.41% 233.27% 100.00%
EPS 5.51 1.66 15.70 36.71 19.65 5.27 20.66 -19.76%
  YoY % 231.93% -89.43% -57.23% 86.82% 272.87% -74.49% -
  Horiz. % 26.67% 8.03% 75.99% 177.69% 95.11% 25.51% 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 8.3054 7.2066 6.5807 5.8003 5.0719 4.6842 4.2275 11.91%
  YoY % 15.25% 9.51% 13.45% 14.36% 8.28% 10.80% -
  Horiz. % 196.46% 170.47% 155.66% 137.20% 119.97% 110.80% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 8.9000 8.3700 9.2300 5.1000 3.9200 2.5800 3.9000 -
P/RPS 2.26 1.92 1.59 1.02 1.37 1.55 5.47 -13.69%
  YoY % 17.71% 20.75% 55.88% -25.55% -11.61% -71.66% -
  Horiz. % 41.32% 35.10% 29.07% 18.65% 25.05% 28.34% 100.00%
P/EPS 161.52 457.38 53.45 12.63 18.13 44.56 17.17 45.27%
  YoY % -64.69% 755.72% 323.20% -30.34% -59.31% 159.52% -
  Horiz. % 940.71% 2,663.83% 311.30% 73.56% 105.59% 259.52% 100.00%
EY 0.62 0.22 1.87 7.92 5.52 2.24 5.83 -31.16%
  YoY % 181.82% -88.24% -76.39% 43.48% 146.43% -61.58% -
  Horiz. % 10.63% 3.77% 32.08% 135.85% 94.68% 38.42% 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 1.07 1.05 1.27 0.80 0.70 0.50 0.84 4.11%
  YoY % 1.90% -17.32% 58.75% 14.29% 40.00% -40.48% -
  Horiz. % 127.38% 125.00% 151.19% 95.24% 83.33% 59.52% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 28/05/14 31/05/13 31/05/12 31/05/11 27/05/10 28/05/09 29/05/08 -
Price 8.7000 8.7500 8.0000 5.4300 3.7000 3.2000 4.2000 -
P/RPS 2.21 2.01 1.38 1.09 1.29 1.93 5.89 -15.07%
  YoY % 9.95% 45.65% 26.61% -15.50% -33.16% -67.23% -
  Horiz. % 37.52% 34.13% 23.43% 18.51% 21.90% 32.77% 100.00%
P/EPS 157.89 478.14 46.32 13.45 17.11 55.27 18.49 42.94%
  YoY % -66.98% 932.25% 244.39% -21.39% -69.04% 198.92% -
  Horiz. % 853.92% 2,585.94% 250.51% 72.74% 92.54% 298.92% 100.00%
EY 0.63 0.21 2.16 7.44 5.84 1.81 5.41 -30.11%
  YoY % 200.00% -90.28% -70.97% 27.40% 222.65% -66.54% -
  Horiz. % 11.65% 3.88% 39.93% 137.52% 107.95% 33.46% 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 1.10 1.10 0.85 0.66 0.62 0.90 2.60%
  YoY % -4.55% 0.00% 29.41% 28.79% 6.45% -31.11% -
  Horiz. % 116.67% 122.22% 122.22% 94.44% 73.33% 68.89% 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.
 


 

129  243  481  1443 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.0150.00 
 NETX 0.02-0.005 
 HSI-C7J 0.125-0.025 
 PRESBHD 0.455-0.03 
 IRIS 0.145+0.005 
 MTAG 0.625+0.005 
 TANCO 0.0750.00 
 HSI-H8F 0.39+0.09 
 LONBISC 0.095+0.005 
 ARMADA 0.49-0.005 
Partners & Brokers