Highlights

[BLDPLNT] YoY Quarter Result on 2011-06-30 [#2]

Stock [BLDPLNT]: BLD PLANTATION BHD
Announcement Date 26-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Jun-2011  [#2]
Profit Trend QoQ -     -33.70%    YoY -     96.48%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 396,757 342,658 392,822 479,861 336,208 226,255 72,269 32.80%
  YoY % 15.79% -12.77% -18.14% 42.73% 48.60% 213.07% -
  Horiz. % 549.00% 474.14% 543.56% 663.99% 465.22% 313.07% 100.00%
PBT 10,541 10,033 30,380 29,523 18,989 16,516 23,387 -12.43%
  YoY % 5.06% -66.97% 2.90% 55.47% 14.97% -29.38% -
  Horiz. % 45.07% 42.90% 129.90% 126.24% 81.19% 70.62% 100.00%
Tax -2,946 -2,894 -7,942 -6,883 -7,299 -3,229 -6,021 -11.23%
  YoY % -1.80% 63.56% -15.39% 5.70% -126.05% 46.37% -
  Horiz. % 48.93% 48.07% 131.90% 114.32% 121.23% 53.63% 100.00%
NP 7,595 7,139 22,438 22,640 11,690 13,287 17,366 -12.87%
  YoY % 6.39% -68.18% -0.89% 93.67% -12.02% -23.49% -
  Horiz. % 43.73% 41.11% 129.21% 130.37% 67.32% 76.51% 100.00%
NP to SH 7,657 7,252 22,382 22,758 11,583 13,083 17,016 -12.46%
  YoY % 5.58% -67.60% -1.65% 96.48% -11.47% -23.11% -
  Horiz. % 45.00% 42.62% 131.54% 133.74% 68.07% 76.89% 100.00%
Tax Rate 27.95 % 28.84 % 26.14 % 23.31 % 38.44 % 19.55 % 25.75 % 1.38%
  YoY % -3.09% 10.33% 12.14% -39.36% 96.62% -24.08% -
  Horiz. % 108.54% 112.00% 101.51% 90.52% 149.28% 75.92% 100.00%
Total Cost 389,162 335,519 370,384 457,221 324,518 212,968 54,903 38.58%
  YoY % 15.99% -9.41% -18.99% 40.89% 52.38% 287.90% -
  Horiz. % 708.82% 611.11% 674.62% 832.78% 591.08% 387.90% 100.00%
Net Worth 779,790 748,434 625,641 553,435 479,296 444,600 405,426 11.51%
  YoY % 4.19% 19.63% 13.05% 15.47% 7.80% 9.66% -
  Horiz. % 192.34% 184.60% 154.32% 136.51% 118.22% 109.66% 100.00%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - - - - - - 9,349 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % - % - % - % - % 54.95 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 779,790 748,434 625,641 553,435 479,296 444,600 405,426 11.51%
  YoY % 4.19% 19.63% 13.05% 15.47% 7.80% 9.66% -
  Horiz. % 192.34% 184.60% 154.32% 136.51% 118.22% 109.66% 100.00%
NOSH 93,500 86,027 85,005 85,013 84,981 85,009 84,995 1.60%
  YoY % 8.69% 1.20% -0.01% 0.04% -0.03% 0.02% -
  Horiz. % 110.01% 101.21% 100.01% 100.02% 99.98% 100.02% 100.00%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 1.91 % 2.08 % 5.71 % 4.72 % 3.48 % 5.87 % 24.03 % -34.42%
  YoY % -8.17% -63.57% 20.97% 35.63% -40.72% -75.57% -
  Horiz. % 7.95% 8.66% 23.76% 19.64% 14.48% 24.43% 100.00%
ROE 0.98 % 0.97 % 3.58 % 4.11 % 2.42 % 2.94 % 4.20 % -21.53%
  YoY % 1.03% -72.91% -12.90% 69.83% -17.69% -30.00% -
  Horiz. % 23.33% 23.10% 85.24% 97.86% 57.62% 70.00% 100.00%
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 424.34 398.31 462.11 564.46 395.62 266.15 85.03 30.71%
  YoY % 6.54% -13.81% -18.13% 42.68% 48.65% 213.01% -
  Horiz. % 499.05% 468.43% 543.47% 663.84% 465.27% 313.01% 100.00%
EPS 8.18 8.43 26.33 26.77 13.63 15.39 20.02 -13.85%
  YoY % -2.97% -67.98% -1.64% 96.40% -11.44% -23.13% -
  Horiz. % 40.86% 42.11% 131.52% 133.72% 68.08% 76.87% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 11.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 8.3400 8.7000 7.3600 6.5100 5.6400 5.2300 4.7700 9.75%
  YoY % -4.14% 18.21% 13.06% 15.43% 7.84% 9.64% -
  Horiz. % 174.84% 182.39% 154.30% 136.48% 118.24% 109.64% 100.00%
Adjusted Per Share Value based on latest NOSH - 93,500
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 424.34 366.48 420.13 513.22 359.58 241.98 77.29 32.80%
  YoY % 15.79% -12.77% -18.14% 42.73% 48.60% 213.08% -
  Horiz. % 549.02% 474.16% 543.58% 664.02% 465.23% 313.08% 100.00%
EPS 8.18 7.76 23.94 24.34 12.39 13.99 18.20 -12.47%
  YoY % 5.41% -67.59% -1.64% 96.45% -11.44% -23.13% -
  Horiz. % 44.95% 42.64% 131.54% 133.74% 68.08% 76.87% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 10.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 8.3400 8.0047 6.6914 5.9191 5.1262 4.7551 4.3361 11.51%
  YoY % 4.19% 19.63% 13.05% 15.47% 7.80% 9.66% -
  Horiz. % 192.34% 184.61% 154.32% 136.51% 118.22% 109.66% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 8.3200 8.5000 8.3800 6.8000 3.9900 3.3000 4.4000 -
P/RPS 1.96 2.13 1.81 1.20 1.01 1.24 5.17 -14.92%
  YoY % -7.98% 17.68% 50.83% 18.81% -18.55% -76.02% -
  Horiz. % 37.91% 41.20% 35.01% 23.21% 19.54% 23.98% 100.00%
P/EPS 101.60 100.83 31.83 25.40 29.27 21.44 21.98 29.05%
  YoY % 0.76% 216.78% 25.31% -13.22% 36.52% -2.46% -
  Horiz. % 462.24% 458.74% 144.81% 115.56% 133.17% 97.54% 100.00%
EY 0.98 0.99 3.14 3.94 3.42 4.66 4.55 -22.57%
  YoY % -1.01% -68.47% -20.30% 15.20% -26.61% 2.42% -
  Horiz. % 21.54% 21.76% 69.01% 86.59% 75.16% 102.42% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.50 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.00 0.98 1.14 1.04 0.71 0.63 0.92 1.40%
  YoY % 2.04% -14.04% 9.62% 46.48% 12.70% -31.52% -
  Horiz. % 108.70% 106.52% 123.91% 113.04% 77.17% 68.48% 100.00%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 27/08/14 29/08/13 30/08/12 26/08/11 30/08/10 27/08/09 29/08/08 -
Price 8.0200 8.5300 8.2000 6.7600 4.2100 3.5000 3.9200 -
P/RPS 1.89 2.14 1.77 1.20 1.06 1.32 4.61 -13.80%
  YoY % -11.68% 20.90% 47.50% 13.21% -19.70% -71.37% -
  Horiz. % 41.00% 46.42% 38.39% 26.03% 22.99% 28.63% 100.00%
P/EPS 97.93 101.19 31.14 25.25 30.89 22.74 19.58 30.76%
  YoY % -3.22% 224.95% 23.33% -18.26% 35.84% 16.14% -
  Horiz. % 500.15% 516.80% 159.04% 128.96% 157.76% 116.14% 100.00%
EY 1.02 0.99 3.21 3.96 3.24 4.40 5.11 -23.54%
  YoY % 3.03% -69.16% -18.94% 22.22% -26.36% -13.89% -
  Horiz. % 19.96% 19.37% 62.82% 77.50% 63.41% 86.11% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.81 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.96 0.98 1.11 1.04 0.75 0.67 0.82 2.66%
  YoY % -2.04% -11.71% 6.73% 38.67% 11.94% -18.29% -
  Horiz. % 117.07% 119.51% 135.37% 126.83% 91.46% 81.71% 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.
 


 

429  281  549  742 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.30+0.01 
 ARMADA 0.525+0.035 
 DGB 0.15-0.015 
 PWORTH 0.04-0.005 
 MLAB 0.065+0.02 
 HSI-H8F 0.420.00 
 HSI-C7K 0.315-0.02 
 VELESTO 0.380.00 
 ISTONE 0.21-0.015 
 FPGROUP 0.54+0.045 
Partners & Brokers