Highlights

[BLDPLNT] YoY Quarter Result on 2011-09-30 [#3]

Stock [BLDPLNT]: BLD PLANTATION BHD
Announcement Date 30-Nov-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Sep-2011  [#3]
Profit Trend QoQ -     -16.01%    YoY -     147.73%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 366,126 481,636 517,546 504,848 325,214 210,851 142,087 17.08%
  YoY % -23.98% -6.94% 2.52% 55.24% 54.24% 48.40% -
  Horiz. % 257.68% 338.97% 364.25% 355.31% 228.88% 148.40% 100.00%
PBT 10,429 25,712 18,940 26,696 6,433 11,544 15,993 -6.88%
  YoY % -59.44% 35.76% -29.05% 314.99% -44.27% -27.82% -
  Horiz. % 65.21% 160.77% 118.43% 166.92% 40.22% 72.18% 100.00%
Tax -5,292 -7,201 -4,246 -7,104 238 -4,742 -5,449 -0.49%
  YoY % 26.51% -69.59% 40.23% -3,084.87% 105.02% 12.97% -
  Horiz. % 97.12% 132.15% 77.92% 130.37% -4.37% 87.03% 100.00%
NP 5,137 18,511 14,694 19,592 6,671 6,802 10,544 -11.29%
  YoY % -72.25% 25.98% -25.00% 193.69% -1.93% -35.49% -
  Horiz. % 48.72% 175.56% 139.36% 185.81% 63.27% 64.51% 100.00%
NP to SH 5,092 18,402 14,133 19,115 7,716 6,820 10,337 -11.13%
  YoY % -72.33% 30.21% -26.06% 147.73% 13.14% -34.02% -
  Horiz. % 49.26% 178.02% 136.72% 184.92% 74.64% 65.98% 100.00%
Tax Rate 50.74 % 28.01 % 22.42 % 26.61 % -3.70 % 41.08 % 34.07 % 6.86%
  YoY % 81.15% 24.93% -15.75% 819.19% -109.01% 20.58% -
  Horiz. % 148.93% 82.21% 65.81% 78.10% -10.86% 120.58% 100.00%
Total Cost 360,989 463,125 502,852 485,256 318,543 204,049 131,543 18.31%
  YoY % -22.05% -7.90% 3.63% 52.34% 56.11% 55.12% -
  Horiz. % 274.43% 352.07% 382.27% 368.90% 242.16% 155.12% 100.00%
Net Worth 784,465 807,840 636,069 572,855 485,224 450,698 416,540 11.12%
  YoY % -2.89% 27.00% 11.04% 18.06% 7.66% 8.20% -
  Horiz. % 188.33% 193.94% 152.70% 137.53% 116.49% 108.20% 100.00%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 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
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 784,465 807,840 636,069 572,855 485,224 450,698 416,540 11.12%
  YoY % -2.89% 27.00% 11.04% 18.06% 7.66% 8.20% -
  Horiz. % 188.33% 193.94% 152.70% 137.53% 116.49% 108.20% 100.00%
NOSH 93,500 93,500 85,036 84,993 84,977 85,037 85,008 1.60%
  YoY % 0.00% 9.95% 0.05% 0.02% -0.07% 0.03% -
  Horiz. % 109.99% 109.99% 100.03% 99.98% 99.96% 100.03% 100.00%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 1.40 % 3.84 % 2.84 % 3.88 % 2.05 % 3.23 % 7.42 % -24.26%
  YoY % -63.54% 35.21% -26.80% 89.27% -36.53% -56.47% -
  Horiz. % 18.87% 51.75% 38.27% 52.29% 27.63% 43.53% 100.00%
ROE 0.65 % 2.28 % 2.22 % 3.34 % 1.59 % 1.51 % 2.48 % -19.99%
  YoY % -71.49% 2.70% -33.53% 110.06% 5.30% -39.11% -
  Horiz. % 26.21% 91.94% 89.52% 134.68% 64.11% 60.89% 100.00%
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 391.58 515.12 608.62 593.99 382.70 247.95 167.15 15.24%
  YoY % -23.98% -15.36% 2.46% 55.21% 54.35% 48.34% -
  Horiz. % 234.27% 308.18% 364.12% 355.36% 228.96% 148.34% 100.00%
EPS 5.45 19.68 16.62 22.49 9.08 8.02 12.16 -12.51%
  YoY % -72.31% 18.41% -26.10% 147.69% 13.22% -34.05% -
  Horiz. % 44.82% 161.84% 136.68% 184.95% 74.67% 65.95% 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 8.3900 8.6400 7.4800 6.7400 5.7100 5.3000 4.9000 9.37%
  YoY % -2.89% 15.51% 10.98% 18.04% 7.74% 8.16% -
  Horiz. % 171.22% 176.33% 152.65% 137.55% 116.53% 108.16% 100.00%
Adjusted Per Share Value based on latest NOSH - 93,500
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 391.58 515.12 553.53 539.94 347.82 225.51 151.96 17.08%
  YoY % -23.98% -6.94% 2.52% 55.24% 54.24% 48.40% -
  Horiz. % 257.69% 338.98% 364.26% 355.32% 228.89% 148.40% 100.00%
EPS 5.45 19.68 15.12 20.44 8.25 7.29 11.06 -11.12%
  YoY % -72.31% 30.16% -26.03% 147.76% 13.17% -34.09% -
  Horiz. % 49.28% 177.94% 136.71% 184.81% 74.59% 65.91% 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 8.3900 8.6400 6.8029 6.1268 5.1896 4.8203 4.4550 11.12%
  YoY % -2.89% 27.00% 11.04% 18.06% 7.66% 8.20% -
  Horiz. % 188.33% 193.94% 152.70% 137.53% 116.49% 108.20% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 8.1000 8.5000 8.0900 5.9200 4.3200 3.4800 3.5600 -
P/RPS 2.07 1.65 1.33 1.00 1.13 1.40 2.13 -0.47%
  YoY % 25.45% 24.06% 33.00% -11.50% -19.29% -34.27% -
  Horiz. % 97.18% 77.46% 62.44% 46.95% 53.05% 65.73% 100.00%
P/EPS 148.73 43.19 48.68 26.32 47.58 43.39 29.28 31.09%
  YoY % 244.36% -11.28% 84.95% -44.68% 9.66% 48.19% -
  Horiz. % 507.96% 147.51% 166.26% 89.89% 162.50% 148.19% 100.00%
EY 0.67 2.32 2.05 3.80 2.10 2.30 3.42 -23.78%
  YoY % -71.12% 13.17% -46.05% 80.95% -8.70% -32.75% -
  Horiz. % 19.59% 67.84% 59.94% 111.11% 61.40% 67.25% 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 0.97 0.98 1.08 0.88 0.76 0.66 0.73 4.85%
  YoY % -1.02% -9.26% 22.73% 15.79% 15.15% -9.59% -
  Horiz. % 132.88% 134.25% 147.95% 120.55% 104.11% 90.41% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 27/11/14 29/11/13 30/11/12 30/11/11 30/11/10 26/11/09 27/11/08 -
Price 8.1000 9.0000 8.4000 6.9000 4.8100 4.0000 2.6600 -
P/RPS 2.07 1.75 1.38 1.16 1.26 1.61 1.59 4.49%
  YoY % 18.29% 26.81% 18.97% -7.94% -21.74% 1.26% -
  Horiz. % 130.19% 110.06% 86.79% 72.96% 79.25% 101.26% 100.00%
P/EPS 148.73 45.73 50.54 30.68 52.97 49.88 21.88 37.61%
  YoY % 225.24% -9.52% 64.73% -42.08% 6.19% 127.97% -
  Horiz. % 679.75% 209.00% 230.99% 140.22% 242.09% 227.97% 100.00%
EY 0.67 2.19 1.98 3.26 1.89 2.01 4.57 -27.37%
  YoY % -69.41% 10.61% -39.26% 72.49% -5.97% -56.02% -
  Horiz. % 14.66% 47.92% 43.33% 71.33% 41.36% 43.98% 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 0.97 1.04 1.12 1.02 0.84 0.75 0.54 10.25%
  YoY % -6.73% -7.14% 9.80% 21.43% 12.00% 38.89% -
  Horiz. % 179.63% 192.59% 207.41% 188.89% 155.56% 138.89% 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.
 


 

169  144  439  1559 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.325+0.005 
 ARMADA 0.485+0.005 
 KEYASIC 0.075+0.01 
 HSI-C7F 0.3250.00 
 UCREST 0.17+0.025 
 MPAY 0.125+0.015 
 HSI-H8B 0.185-0.005 
 LAYHONG 0.515+0.01 
 MERIDIAN 0.070.00 
 MTAG 0.56+0.02 

FEATURED POSTS

1. MQ Trader Workshop @ Kulai - Trading Strategy in Volatile Market MQ Trader Announcement!

TOP ARTICLES

1. SELL CARIMIN & UZMA NOW & SWITCH TO NETX, OPCOM, REDTONE OR MUIPROP, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. EYE ON THIS STOCK BECAUSE THE PRICE RALLY COULD BE SO SOON! smartinvestment2030
3. CALVIN'S SUNDAY SHARING FROM THE BIBLE: TOPIC - 2 POINTS: NEED FOR WATER & SEASONAL TIMING THE INVESTMENT APPROACH OF CALVIN TAN
4. CALVIN WANTS TO TELL ALL AT NETX (0020) , I AM KEEPING ALL NEXT SHARES TIGHTLY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
5. Mitrajaya - NEW CONTRACT COMING SOON!??!! JL's Stock Picks and Coverages
6. DIRECTORS/INSIDERS STRONG BUYING SHOWS NFCP FIBERISATION BULL RUN VERY SOON, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. What happened today? Myeg & Layhong Louis Yap Investment
8. CAB the Big Yellow CAB ready to take you for a ride GrandMustahTradingJourney
Partners & Brokers