Highlights

[BLDPLNT] YoY Quarter Result on 2010-09-30 [#3]

Stock [BLDPLNT]: BLD PLANTATION BHD
Announcement Date 30-Nov-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Sep-2010  [#3]
Profit Trend QoQ -     -33.39%    YoY -     13.14%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 481,636 517,546 504,848 325,214 210,851 142,087 47,071 47.29%
  YoY % -6.94% 2.52% 55.24% 54.24% 48.40% 201.86% -
  Horiz. % 1,023.21% 1,099.50% 1,072.52% 690.90% 447.94% 301.86% 100.00%
PBT 25,712 18,940 26,696 6,433 11,544 15,993 19,950 4.32%
  YoY % 35.76% -29.05% 314.99% -44.27% -27.82% -19.83% -
  Horiz. % 128.88% 94.94% 133.81% 32.25% 57.86% 80.17% 100.00%
Tax -7,201 -4,246 -7,104 238 -4,742 -5,449 -5,282 5.30%
  YoY % -69.59% 40.23% -3,084.87% 105.02% 12.97% -3.16% -
  Horiz. % 136.33% 80.39% 134.49% -4.51% 89.78% 103.16% 100.00%
NP 18,511 14,694 19,592 6,671 6,802 10,544 14,668 3.95%
  YoY % 25.98% -25.00% 193.69% -1.93% -35.49% -28.12% -
  Horiz. % 126.20% 100.18% 133.57% 45.48% 46.37% 71.88% 100.00%
NP to SH 18,402 14,133 19,115 7,716 6,820 10,337 14,338 4.24%
  YoY % 30.21% -26.06% 147.73% 13.14% -34.02% -27.90% -
  Horiz. % 128.34% 98.57% 133.32% 53.82% 47.57% 72.10% 100.00%
Tax Rate 28.01 % 22.42 % 26.61 % -3.70 % 41.08 % 34.07 % 26.48 % 0.94%
  YoY % 24.93% -15.75% 819.19% -109.01% 20.58% 28.66% -
  Horiz. % 105.78% 84.67% 100.49% -13.97% 155.14% 128.66% 100.00%
Total Cost 463,125 502,852 485,256 318,543 204,049 131,543 32,403 55.72%
  YoY % -7.90% 3.63% 52.34% 56.11% 55.12% 305.96% -
  Horiz. % 1,429.27% 1,551.87% 1,497.57% 983.07% 629.72% 405.96% 100.00%
Net Worth 807,840 636,069 572,855 485,224 450,698 416,540 362,062 14.30%
  YoY % 27.00% 11.04% 18.06% 7.66% 8.20% 15.05% -
  Horiz. % 223.12% 175.68% 158.22% 134.02% 124.48% 115.05% 100.00%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 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
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 807,840 636,069 572,855 485,224 450,698 416,540 362,062 14.30%
  YoY % 27.00% 11.04% 18.06% 7.66% 8.20% 15.05% -
  Horiz. % 223.12% 175.68% 158.22% 134.02% 124.48% 115.05% 100.00%
NOSH 93,500 85,036 84,993 84,977 85,037 85,008 84,991 1.60%
  YoY % 9.95% 0.05% 0.02% -0.07% 0.03% 0.02% -
  Horiz. % 110.01% 100.05% 100.00% 99.98% 100.05% 100.02% 100.00%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 3.84 % 2.84 % 3.88 % 2.05 % 3.23 % 7.42 % 31.16 % -29.43%
  YoY % 35.21% -26.80% 89.27% -36.53% -56.47% -76.19% -
  Horiz. % 12.32% 9.11% 12.45% 6.58% 10.37% 23.81% 100.00%
ROE 2.28 % 2.22 % 3.34 % 1.59 % 1.51 % 2.48 % 3.96 % -8.78%
  YoY % 2.70% -33.53% 110.06% 5.30% -39.11% -37.37% -
  Horiz. % 57.58% 56.06% 84.34% 40.15% 38.13% 62.63% 100.00%
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 515.12 608.62 593.99 382.70 247.95 167.15 55.38 44.97%
  YoY % -15.36% 2.46% 55.21% 54.35% 48.34% 201.82% -
  Horiz. % 930.16% 1,098.99% 1,072.57% 691.04% 447.72% 301.82% 100.00%
EPS 19.68 16.62 22.49 9.08 8.02 12.16 16.87 2.60%
  YoY % 18.41% -26.10% 147.69% 13.22% -34.05% -27.92% -
  Horiz. % 116.66% 98.52% 133.31% 53.82% 47.54% 72.08% 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 8.6400 7.4800 6.7400 5.7100 5.3000 4.9000 4.2600 12.50%
  YoY % 15.51% 10.98% 18.04% 7.74% 8.16% 15.02% -
  Horiz. % 202.82% 175.59% 158.22% 134.04% 124.41% 115.02% 100.00%
Adjusted Per Share Value based on latest NOSH - 93,500
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 515.12 553.53 539.94 347.82 225.51 151.96 50.34 47.29%
  YoY % -6.94% 2.52% 55.24% 54.24% 48.40% 201.87% -
  Horiz. % 1,023.28% 1,099.58% 1,072.59% 690.94% 447.97% 301.87% 100.00%
EPS 19.68 15.12 20.44 8.25 7.29 11.06 15.33 4.25%
  YoY % 30.16% -26.03% 147.76% 13.17% -34.09% -27.85% -
  Horiz. % 128.38% 98.63% 133.33% 53.82% 47.55% 72.15% 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 8.6400 6.8029 6.1268 5.1896 4.8203 4.4550 3.8723 14.30%
  YoY % 27.00% 11.04% 18.06% 7.66% 8.20% 15.05% -
  Horiz. % 223.12% 175.68% 158.22% 134.02% 124.48% 115.05% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 8.5000 8.0900 5.9200 4.3200 3.4800 3.5600 3.3800 -
P/RPS 1.65 1.33 1.00 1.13 1.40 2.13 6.10 -19.56%
  YoY % 24.06% 33.00% -11.50% -19.29% -34.27% -65.08% -
  Horiz. % 27.05% 21.80% 16.39% 18.52% 22.95% 34.92% 100.00%
P/EPS 43.19 48.68 26.32 47.58 43.39 29.28 20.04 13.64%
  YoY % -11.28% 84.95% -44.68% 9.66% 48.19% 46.11% -
  Horiz. % 215.52% 242.91% 131.34% 237.43% 216.52% 146.11% 100.00%
EY 2.32 2.05 3.80 2.10 2.30 3.42 4.99 -11.97%
  YoY % 13.17% -46.05% 80.95% -8.70% -32.75% -31.46% -
  Horiz. % 46.49% 41.08% 76.15% 42.08% 46.09% 68.54% 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 0.98 1.08 0.88 0.76 0.66 0.73 0.79 3.65%
  YoY % -9.26% 22.73% 15.79% 15.15% -9.59% -7.59% -
  Horiz. % 124.05% 136.71% 111.39% 96.20% 83.54% 92.41% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 29/11/13 30/11/12 30/11/11 30/11/10 26/11/09 27/11/08 14/11/07 -
Price 9.0000 8.4000 6.9000 4.8100 4.0000 2.6600 3.7800 -
P/RPS 1.75 1.38 1.16 1.26 1.61 1.59 6.83 -20.29%
  YoY % 26.81% 18.97% -7.94% -21.74% 1.26% -76.72% -
  Horiz. % 25.62% 20.20% 16.98% 18.45% 23.57% 23.28% 100.00%
P/EPS 45.73 50.54 30.68 52.97 49.88 21.88 22.41 12.61%
  YoY % -9.52% 64.73% -42.08% 6.19% 127.97% -2.37% -
  Horiz. % 204.06% 225.52% 136.90% 236.37% 222.58% 97.63% 100.00%
EY 2.19 1.98 3.26 1.89 2.01 4.57 4.46 -11.17%
  YoY % 10.61% -39.26% 72.49% -5.97% -56.02% 2.47% -
  Horiz. % 49.10% 44.39% 73.09% 42.38% 45.07% 102.47% 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 1.04 1.12 1.02 0.84 0.75 0.54 0.89 2.63%
  YoY % -7.14% 9.80% 21.43% 12.00% 38.89% -39.33% -
  Horiz. % 116.85% 125.84% 114.61% 94.38% 84.27% 60.67% 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.
 


 

413  296  522  772 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.455+0.01 
 PUC 0.0550.00 
 MTAG 0.51+0.025 
 SAPNRG 0.27-0.005 
 ARMADA 0.445+0.005 
 MYEG 1.26+0.01 
 GPACKET-WB 0.325+0.005 
 KNM-WB 0.185+0.005 
 HSI-C7F 0.335-0.035 
 HSI-H8B 0.205+0.02 
Partners & Brokers