Highlights

[BLDPLNT] YoY Quarter Result on 2009-09-30 [#3]

Stock [BLDPLNT]: BLD PLANTATION BHD
Announcement Date 26-Nov-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Sep-2009  [#3]
Profit Trend QoQ -     -47.87%    YoY -     -34.02%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 517,546 504,848 325,214 210,851 142,087 47,071 41,369 52.30%
  YoY % 2.52% 55.24% 54.24% 48.40% 201.86% 13.78% -
  Horiz. % 1,251.05% 1,220.35% 786.13% 509.68% 343.46% 113.78% 100.00%
PBT 18,940 26,696 6,433 11,544 15,993 19,950 6,270 20.21%
  YoY % -29.05% 314.99% -44.27% -27.82% -19.83% 218.18% -
  Horiz. % 302.07% 425.77% 102.60% 184.11% 255.07% 318.18% 100.00%
Tax -4,246 -7,104 238 -4,742 -5,449 -5,282 -1,864 14.69%
  YoY % 40.23% -3,084.87% 105.02% 12.97% -3.16% -183.37% -
  Horiz. % 227.79% 381.12% -12.77% 254.40% 292.33% 283.37% 100.00%
NP 14,694 19,592 6,671 6,802 10,544 14,668 4,406 22.21%
  YoY % -25.00% 193.69% -1.93% -35.49% -28.12% 232.91% -
  Horiz. % 333.50% 444.67% 151.41% 154.38% 239.31% 332.91% 100.00%
NP to SH 14,133 19,115 7,716 6,820 10,337 14,338 4,470 21.13%
  YoY % -26.06% 147.73% 13.14% -34.02% -27.90% 220.76% -
  Horiz. % 316.17% 427.63% 172.62% 152.57% 231.25% 320.76% 100.00%
Tax Rate 22.42 % 26.61 % -3.70 % 41.08 % 34.07 % 26.48 % 29.73 % -4.59%
  YoY % -15.75% 819.19% -109.01% 20.58% 28.66% -10.93% -
  Horiz. % 75.41% 89.51% -12.45% 138.18% 114.60% 89.07% 100.00%
Total Cost 502,852 485,256 318,543 204,049 131,543 32,403 36,963 54.44%
  YoY % 3.63% 52.34% 56.11% 55.12% 305.96% -12.34% -
  Horiz. % 1,360.42% 1,312.82% 861.79% 552.04% 355.88% 87.66% 100.00%
Net Worth 636,069 572,855 485,224 450,698 416,540 362,062 338,224 11.09%
  YoY % 11.04% 18.06% 7.66% 8.20% 15.05% 7.05% -
  Horiz. % 188.06% 169.37% 143.46% 133.25% 123.16% 107.05% 100.00%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 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
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 636,069 572,855 485,224 450,698 416,540 362,062 338,224 11.09%
  YoY % 11.04% 18.06% 7.66% 8.20% 15.05% 7.05% -
  Horiz. % 188.06% 169.37% 143.46% 133.25% 123.16% 107.05% 100.00%
NOSH 85,036 84,993 84,977 85,037 85,008 84,991 84,980 0.01%
  YoY % 0.05% 0.02% -0.07% 0.03% 0.02% 0.01% -
  Horiz. % 100.06% 100.01% 100.00% 100.07% 100.03% 100.01% 100.00%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 2.84 % 3.88 % 2.05 % 3.23 % 7.42 % 31.16 % 10.65 % -19.76%
  YoY % -26.80% 89.27% -36.53% -56.47% -76.19% 192.58% -
  Horiz. % 26.67% 36.43% 19.25% 30.33% 69.67% 292.58% 100.00%
ROE 2.22 % 3.34 % 1.59 % 1.51 % 2.48 % 3.96 % 1.32 % 9.04%
  YoY % -33.53% 110.06% 5.30% -39.11% -37.37% 200.00% -
  Horiz. % 168.18% 253.03% 120.45% 114.39% 187.88% 300.00% 100.00%
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 608.62 593.99 382.70 247.95 167.15 55.38 48.68 52.29%
  YoY % 2.46% 55.21% 54.35% 48.34% 201.82% 13.76% -
  Horiz. % 1,250.25% 1,220.19% 786.15% 509.35% 343.36% 113.76% 100.00%
EPS 16.62 22.49 9.08 8.02 12.16 16.87 5.26 21.12%
  YoY % -26.10% 147.69% 13.22% -34.05% -27.92% 220.72% -
  Horiz. % 315.97% 427.57% 172.62% 152.47% 231.18% 320.72% 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 7.4800 6.7400 5.7100 5.3000 4.9000 4.2600 3.9800 11.08%
  YoY % 10.98% 18.04% 7.74% 8.16% 15.02% 7.04% -
  Horiz. % 187.94% 169.35% 143.47% 133.17% 123.12% 107.04% 100.00%
Adjusted Per Share Value based on latest NOSH - 93,500
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 553.53 539.94 347.82 225.51 151.96 50.34 44.24 52.31%
  YoY % 2.52% 55.24% 54.24% 48.40% 201.87% 13.79% -
  Horiz. % 1,251.20% 1,220.48% 786.21% 509.74% 343.49% 113.79% 100.00%
EPS 15.12 20.44 8.25 7.29 11.06 15.33 4.78 21.14%
  YoY % -26.03% 147.76% 13.17% -34.09% -27.85% 220.71% -
  Horiz. % 316.32% 427.62% 172.59% 152.51% 231.38% 320.71% 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 6.8029 6.1268 5.1896 4.8203 4.4550 3.8723 3.6174 11.09%
  YoY % 11.04% 18.06% 7.66% 8.20% 15.05% 7.05% -
  Horiz. % 188.06% 169.37% 143.46% 133.25% 123.15% 107.05% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 8.0900 5.9200 4.3200 3.4800 3.5600 3.3800 2.2200 -
P/RPS 1.33 1.00 1.13 1.40 2.13 6.10 4.56 -18.55%
  YoY % 33.00% -11.50% -19.29% -34.27% -65.08% 33.77% -
  Horiz. % 29.17% 21.93% 24.78% 30.70% 46.71% 133.77% 100.00%
P/EPS 48.68 26.32 47.58 43.39 29.28 20.04 42.21 2.40%
  YoY % 84.95% -44.68% 9.66% 48.19% 46.11% -52.52% -
  Horiz. % 115.33% 62.35% 112.72% 102.80% 69.37% 47.48% 100.00%
EY 2.05 3.80 2.10 2.30 3.42 4.99 2.37 -2.39%
  YoY % -46.05% 80.95% -8.70% -32.75% -31.46% 110.55% -
  Horiz. % 86.50% 160.34% 88.61% 97.05% 144.30% 210.55% 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 1.08 0.88 0.76 0.66 0.73 0.79 0.56 11.56%
  YoY % 22.73% 15.79% 15.15% -9.59% -7.59% 41.07% -
  Horiz. % 192.86% 157.14% 135.71% 117.86% 130.36% 141.07% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 30/11/12 30/11/11 30/11/10 26/11/09 27/11/08 14/11/07 30/11/06 -
Price 8.4000 6.9000 4.8100 4.0000 2.6600 3.7800 2.3600 -
P/RPS 1.38 1.16 1.26 1.61 1.59 6.83 4.85 -18.88%
  YoY % 18.97% -7.94% -21.74% 1.26% -76.72% 40.82% -
  Horiz. % 28.45% 23.92% 25.98% 33.20% 32.78% 140.82% 100.00%
P/EPS 50.54 30.68 52.97 49.88 21.88 22.41 44.87 2.00%
  YoY % 64.73% -42.08% 6.19% 127.97% -2.37% -50.06% -
  Horiz. % 112.64% 68.38% 118.05% 111.17% 48.76% 49.94% 100.00%
EY 1.98 3.26 1.89 2.01 4.57 4.46 2.23 -1.96%
  YoY % -39.26% 72.49% -5.97% -56.02% 2.47% 100.00% -
  Horiz. % 88.79% 146.19% 84.75% 90.13% 204.93% 200.00% 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 1.12 1.02 0.84 0.75 0.54 0.89 0.59 11.26%
  YoY % 9.80% 21.43% 12.00% 38.89% -39.33% 50.85% -
  Horiz. % 189.83% 172.88% 142.37% 127.12% 91.53% 150.85% 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