Highlights

[BLDPLNT] YoY Quarter Result on 2009-12-31 [#4]

Stock [BLDPLNT]: BLD PLANTATION BHD
Announcement Date 25-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Dec-2009  [#4]
Profit Trend QoQ -     -22.64%    YoY -     -68.85%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 509,395 488,339 409,925 244,076 243,249 49,396 34,398 56.64%
  YoY % 4.31% 19.13% 67.95% 0.34% 392.45% 43.60% -
  Horiz. % 1,480.89% 1,419.67% 1,191.71% 709.56% 707.16% 143.60% 100.00%
PBT 48,837 22,079 28,339 4,764 -9,250 12,382 10,074 30.06%
  YoY % 121.19% -22.09% 494.86% 151.50% -174.71% 22.91% -
  Horiz. % 484.78% 219.17% 281.31% 47.29% -91.82% 122.91% 100.00%
Tax -11,686 7,978 -5,440 289 26,275 259 -4,016 19.47%
  YoY % -246.48% 246.65% -1,982.35% -98.90% 10,044.79% 106.45% -
  Horiz. % 290.99% -198.66% 135.46% -7.20% -654.26% -6.45% 100.00%
NP 37,151 30,057 22,899 5,053 17,025 12,641 6,058 35.26%
  YoY % 23.60% 31.26% 353.18% -70.32% 34.68% 108.67% -
  Horiz. % 613.26% 496.15% 378.00% 83.41% 281.03% 208.67% 100.00%
NP to SH 37,319 30,401 22,934 5,276 16,935 12,813 5,988 35.62%
  YoY % 22.76% 32.56% 334.69% -68.85% 32.17% 113.98% -
  Horiz. % 623.23% 507.70% 383.00% 88.11% 282.82% 213.98% 100.00%
Tax Rate 23.93 % -36.13 % 19.20 % -6.07 % - % -2.09 % 39.86 % -8.15%
  YoY % 166.23% -288.18% 416.31% 0.00% 0.00% -105.24% -
  Horiz. % 60.04% -90.64% 48.17% -15.23% 0.00% -5.24% 100.00%
Total Cost 472,244 458,282 387,026 239,023 226,224 36,755 28,340 59.75%
  YoY % 3.05% 18.41% 61.92% 5.66% 515.49% 29.69% -
  Horiz. % 1,666.35% 1,617.09% 1,365.65% 843.41% 798.25% 129.69% 100.00%
Net Worth 594,909 594,940 507,405 424,763 425,036 340,016 344,420 9.53%
  YoY % -0.01% 17.25% 19.46% -0.06% 25.00% -1.28% -
  Horiz. % 172.73% 172.74% 147.32% 123.33% 123.41% 98.72% 100.00%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 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
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 594,909 594,940 507,405 424,763 425,036 340,016 344,420 9.53%
  YoY % -0.01% 17.25% 19.46% -0.06% 25.00% -1.28% -
  Horiz. % 172.73% 172.74% 147.32% 123.33% 123.41% 98.72% 100.00%
NOSH 84,987 84,991 84,992 84,952 85,007 85,004 85,042 -0.01%
  YoY % -0.01% -0.00% 0.05% -0.06% 0.00% -0.04% -
  Horiz. % 99.94% 99.94% 99.94% 99.89% 99.96% 99.96% 100.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 7.29 % 6.15 % 5.59 % 2.07 % 7.00 % 25.59 % 17.61 % -13.66%
  YoY % 18.54% 10.02% 170.05% -70.43% -72.65% 45.32% -
  Horiz. % 41.40% 34.92% 31.74% 11.75% 39.75% 145.32% 100.00%
ROE 6.27 % 5.11 % 4.52 % 1.24 % 3.98 % 3.77 % 1.74 % 23.79%
  YoY % 22.70% 13.05% 264.52% -68.84% 5.57% 116.67% -
  Horiz. % 360.34% 293.68% 259.77% 71.26% 228.74% 216.67% 100.00%
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 599.38 574.57 482.31 287.31 286.15 58.11 40.45 56.66%
  YoY % 4.32% 19.13% 67.87% 0.41% 392.43% 43.66% -
  Horiz. % 1,481.78% 1,420.44% 1,192.36% 710.28% 707.42% 143.66% 100.00%
EPS 43.91 35.77 26.98 6.21 19.92 15.07 7.04 35.64%
  YoY % 22.76% 32.58% 334.46% -68.83% 32.18% 114.06% -
  Horiz. % 623.72% 508.10% 383.24% 88.21% 282.95% 214.06% 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 7.0000 7.0000 5.9700 5.0000 5.0000 4.0000 4.0500 9.54%
  YoY % 0.00% 17.25% 19.40% 0.00% 25.00% -1.23% -
  Horiz. % 172.84% 172.84% 147.41% 123.46% 123.46% 98.77% 100.00%
Adjusted Per Share Value based on latest NOSH - 93,500
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 544.81 522.29 438.42 261.04 260.16 52.83 36.79 56.64%
  YoY % 4.31% 19.13% 67.95% 0.34% 392.45% 43.60% -
  Horiz. % 1,480.86% 1,419.65% 1,191.68% 709.54% 707.15% 143.60% 100.00%
EPS 39.91 32.51 24.53 5.64 18.11 13.70 6.40 35.63%
  YoY % 22.76% 32.53% 334.93% -68.86% 32.19% 114.06% -
  Horiz. % 623.59% 507.97% 383.28% 88.12% 282.97% 214.06% 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 6.3627 6.3630 5.4268 4.5429 4.5458 3.6365 3.6836 9.53%
  YoY % -0.00% 17.25% 19.46% -0.06% 25.00% -1.28% -
  Horiz. % 172.73% 172.74% 147.32% 123.33% 123.41% 98.72% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 8.2900 7.2900 5.2000 3.7500 2.3800 4.3400 2.6000 -
P/RPS 1.38 1.27 1.08 1.31 0.83 7.47 6.43 -22.60%
  YoY % 8.66% 17.59% -17.56% 57.83% -88.89% 16.17% -
  Horiz. % 21.46% 19.75% 16.80% 20.37% 12.91% 116.17% 100.00%
P/EPS 18.88 20.38 19.27 60.38 11.95 28.79 36.93 -10.57%
  YoY % -7.36% 5.76% -68.09% 405.27% -58.49% -22.04% -
  Horiz. % 51.12% 55.19% 52.18% 163.50% 32.36% 77.96% 100.00%
EY 5.30 4.91 5.19 1.66 8.37 3.47 2.71 11.82%
  YoY % 7.94% -5.39% 212.65% -80.17% 141.21% 28.04% -
  Horiz. % 195.57% 181.18% 191.51% 61.25% 308.86% 128.04% 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 1.18 1.04 0.87 0.75 0.48 1.09 0.64 10.72%
  YoY % 13.46% 19.54% 16.00% 56.25% -55.96% 70.31% -
  Horiz. % 184.38% 162.50% 135.94% 117.19% 75.00% 170.31% 100.00%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 29/02/12 28/02/11 25/02/10 27/02/09 28/02/08 27/02/07 -
Price 8.3200 9.5000 5.0800 3.8500 2.5600 4.5000 2.8300 -
P/RPS 1.39 1.65 1.05 1.34 0.89 7.74 7.00 -23.60%
  YoY % -15.76% 57.14% -21.64% 50.56% -88.50% 10.57% -
  Horiz. % 19.86% 23.57% 15.00% 19.14% 12.71% 110.57% 100.00%
P/EPS 18.95 26.56 18.83 61.99 12.85 29.85 40.19 -11.77%
  YoY % -28.65% 41.05% -69.62% 382.41% -56.95% -25.73% -
  Horiz. % 47.15% 66.09% 46.85% 154.24% 31.97% 74.27% 100.00%
EY 5.28 3.77 5.31 1.61 7.78 3.35 2.49 13.33%
  YoY % 40.05% -29.00% 229.81% -79.31% 132.24% 34.54% -
  Horiz. % 212.05% 151.41% 213.25% 64.66% 312.45% 134.54% 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 1.19 1.36 0.85 0.77 0.51 1.13 0.70 9.24%
  YoY % -12.50% 60.00% 10.39% 50.98% -54.87% 61.43% -
  Horiz. % 170.00% 194.29% 121.43% 110.00% 72.86% 161.43% 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.
 


 

391  338  517  771 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.40-0.08 
 NETX 0.020.00 
 SAPNRG 0.26-0.005 
 IFCAMSC 0.435+0.05 
 MTAG 0.51-0.03 
 HSI-C7F 0.335+0.01 
 KNM 0.44-0.02 
 GPACKET-WB 0.320.00 
 JCY 0.205+0.015 
 ISTONE 0.235-0.02 

FEATURED POSTS

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