Highlights

[BLDPLNT] YoY Quarter Result on 2008-09-30 [#3]

Stock [BLDPLNT]: BLD PLANTATION BHD
Announcement Date 27-Nov-2008
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2008
Quarter 30-Sep-2008  [#3]
Profit Trend QoQ -     -39.25%    YoY -     -27.90%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 504,848 325,214 210,851 142,087 47,071 41,369 30,459 59.64%
  YoY % 55.24% 54.24% 48.40% 201.86% 13.78% 35.82% -
  Horiz. % 1,657.47% 1,067.71% 692.25% 466.49% 154.54% 135.82% 100.00%
PBT 26,696 6,433 11,544 15,993 19,950 6,270 6,292 27.22%
  YoY % 314.99% -44.27% -27.82% -19.83% 218.18% -0.35% -
  Horiz. % 424.28% 102.24% 183.47% 254.18% 317.07% 99.65% 100.00%
Tax -7,104 238 -4,742 -5,449 -5,282 -1,864 -1,902 24.55%
  YoY % -3,084.87% 105.02% 12.97% -3.16% -183.37% 2.00% -
  Horiz. % 373.50% -12.51% 249.32% 286.49% 277.71% 98.00% 100.00%
NP 19,592 6,671 6,802 10,544 14,668 4,406 4,390 28.30%
  YoY % 193.69% -1.93% -35.49% -28.12% 232.91% 0.36% -
  Horiz. % 446.29% 151.96% 154.94% 240.18% 334.12% 100.36% 100.00%
NP to SH 19,115 7,716 6,820 10,337 14,338 4,470 4,388 27.78%
  YoY % 147.73% 13.14% -34.02% -27.90% 220.76% 1.87% -
  Horiz. % 435.62% 175.84% 155.42% 235.57% 326.75% 101.87% 100.00%
Tax Rate 26.61 % -3.70 % 41.08 % 34.07 % 26.48 % 29.73 % 30.23 % -2.10%
  YoY % 819.19% -109.01% 20.58% 28.66% -10.93% -1.65% -
  Horiz. % 88.03% -12.24% 135.89% 112.70% 87.60% 98.35% 100.00%
Total Cost 485,256 318,543 204,049 131,543 32,403 36,963 26,069 62.76%
  YoY % 52.34% 56.11% 55.12% 305.96% -12.34% 41.79% -
  Horiz. % 1,861.43% 1,221.92% 782.73% 504.60% 124.30% 141.79% 100.00%
Net Worth 572,855 485,224 450,698 416,540 362,062 338,224 162,259 23.39%
  YoY % 18.06% 7.66% 8.20% 15.05% 7.05% 108.45% -
  Horiz. % 353.05% 299.04% 277.76% 256.71% 223.14% 208.45% 100.00%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 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
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 572,855 485,224 450,698 416,540 362,062 338,224 162,259 23.39%
  YoY % 18.06% 7.66% 8.20% 15.05% 7.05% 108.45% -
  Horiz. % 353.05% 299.04% 277.76% 256.71% 223.14% 208.45% 100.00%
NOSH 84,993 84,977 85,037 85,008 84,991 84,980 54,086 7.82%
  YoY % 0.02% -0.07% 0.03% 0.02% 0.01% 57.12% -
  Horiz. % 157.14% 157.11% 157.22% 157.17% 157.14% 157.12% 100.00%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 3.88 % 2.05 % 3.23 % 7.42 % 31.16 % 10.65 % 14.41 % -19.63%
  YoY % 89.27% -36.53% -56.47% -76.19% 192.58% -26.09% -
  Horiz. % 26.93% 14.23% 22.41% 51.49% 216.24% 73.91% 100.00%
ROE 3.34 % 1.59 % 1.51 % 2.48 % 3.96 % 1.32 % 2.70 % 3.61%
  YoY % 110.06% 5.30% -39.11% -37.37% 200.00% -51.11% -
  Horiz. % 123.70% 58.89% 55.93% 91.85% 146.67% 48.89% 100.00%
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 593.99 382.70 247.95 167.15 55.38 48.68 56.32 48.06%
  YoY % 55.21% 54.35% 48.34% 201.82% 13.76% -13.57% -
  Horiz. % 1,054.67% 679.51% 440.25% 296.79% 98.33% 86.43% 100.00%
EPS 22.49 9.08 8.02 12.16 16.87 5.26 5.16 27.79%
  YoY % 147.69% 13.22% -34.05% -27.92% 220.72% 1.94% -
  Horiz. % 435.85% 175.97% 155.43% 235.66% 326.94% 101.94% 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 6.7400 5.7100 5.3000 4.9000 4.2600 3.9800 3.0000 14.44%
  YoY % 18.04% 7.74% 8.16% 15.02% 7.04% 32.67% -
  Horiz. % 224.67% 190.33% 176.67% 163.33% 142.00% 132.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 93,500
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 539.94 347.82 225.51 151.96 50.34 44.24 32.58 59.64%
  YoY % 55.24% 54.24% 48.40% 201.87% 13.79% 35.79% -
  Horiz. % 1,657.27% 1,067.59% 692.17% 466.42% 154.51% 135.79% 100.00%
EPS 20.44 8.25 7.29 11.06 15.33 4.78 4.69 27.79%
  YoY % 147.76% 13.17% -34.09% -27.85% 220.71% 1.92% -
  Horiz. % 435.82% 175.91% 155.44% 235.82% 326.87% 101.92% 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 6.1268 5.1896 4.8203 4.4550 3.8723 3.6174 1.7354 23.39%
  YoY % 18.06% 7.66% 8.20% 15.05% 7.05% 108.45% -
  Horiz. % 353.05% 299.04% 277.76% 256.71% 223.14% 208.45% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 5.9200 4.3200 3.4800 3.5600 3.3800 2.2200 2.1600 -
P/RPS 1.00 1.13 1.40 2.13 6.10 4.56 3.84 -20.08%
  YoY % -11.50% -19.29% -34.27% -65.08% 33.77% 18.75% -
  Horiz. % 26.04% 29.43% 36.46% 55.47% 158.85% 118.75% 100.00%
P/EPS 26.32 47.58 43.39 29.28 20.04 42.21 26.62 -0.19%
  YoY % -44.68% 9.66% 48.19% 46.11% -52.52% 58.56% -
  Horiz. % 98.87% 178.74% 163.00% 109.99% 75.28% 158.56% 100.00%
EY 3.80 2.10 2.30 3.42 4.99 2.37 3.76 0.18%
  YoY % 80.95% -8.70% -32.75% -31.46% 110.55% -36.97% -
  Horiz. % 101.06% 55.85% 61.17% 90.96% 132.71% 63.03% 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 0.88 0.76 0.66 0.73 0.79 0.56 0.72 3.40%
  YoY % 15.79% 15.15% -9.59% -7.59% 41.07% -22.22% -
  Horiz. % 122.22% 105.56% 91.67% 101.39% 109.72% 77.78% 100.00%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/11/11 30/11/10 26/11/09 27/11/08 14/11/07 30/11/06 29/11/05 -
Price 6.9000 4.8100 4.0000 2.6600 3.7800 2.3600 2.2700 -
P/RPS 1.16 1.26 1.61 1.59 6.83 4.85 4.03 -18.74%
  YoY % -7.94% -21.74% 1.26% -76.72% 40.82% 20.35% -
  Horiz. % 28.78% 31.27% 39.95% 39.45% 169.48% 120.35% 100.00%
P/EPS 30.68 52.97 49.88 21.88 22.41 44.87 27.98 1.55%
  YoY % -42.08% 6.19% 127.97% -2.37% -50.06% 60.36% -
  Horiz. % 109.65% 189.31% 178.27% 78.20% 80.09% 160.36% 100.00%
EY 3.26 1.89 2.01 4.57 4.46 2.23 3.57 -1.50%
  YoY % 72.49% -5.97% -56.02% 2.47% 100.00% -37.54% -
  Horiz. % 91.32% 52.94% 56.30% 128.01% 124.93% 62.46% 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 1.02 0.84 0.75 0.54 0.89 0.59 0.76 5.02%
  YoY % 21.43% 12.00% 38.89% -39.33% 50.85% -22.37% -
  Horiz. % 134.21% 110.53% 98.68% 71.05% 117.11% 77.63% 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.
 


 

426  261  559  762 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.13+0.03 
 FINTEC 0.080.00 
 ARMADA 0.545+0.015 
 TIGER 0.09+0.015 
 EKOVEST 0.815+0.035 
 SAPNRG 0.2950.00 
 DGB 0.165+0.005 
 TRIVE 0.010.00 
 HSI-H8F 0.29+0.04 
 KNM 0.41-0.015 

TOP ARTICLES

1. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
2. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
3. Construction Sectors - Big project going to announce soon? PatrickTheBull
4. Jaks Resources Bhd: A relook into Jaks Resources from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing Now? TradeVSA - Case Study
5. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
6. Cold Eye 5 Yardsticks of Value Investing kcchongnz kcchongnz blog
7. M+ Online Technical Focus - 20 Nov 2019 M+ Online Research Articles
8. [12Invest] 我要投资 - 浅谈以Reverse Takeover 上市的Widad Group(0162) [12Invest] - 我要投资
Partners & Brokers