Highlights

[BLDPLNT] YoY Quarter Result on 2010-12-31 [#4]

Stock [BLDPLNT]: BLD PLANTATION BHD
Announcement Date 28-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Dec-2010  [#4]
Profit Trend QoQ -     197.23%    YoY -     334.69%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 440,249 509,395 488,339 409,925 244,076 243,249 49,396 43.94%
  YoY % -13.57% 4.31% 19.13% 67.95% 0.34% 392.45% -
  Horiz. % 891.26% 1,031.25% 988.62% 829.87% 494.12% 492.45% 100.00%
PBT -1,057 48,837 22,079 28,339 4,764 -9,250 12,382 -
  YoY % -102.16% 121.19% -22.09% 494.86% 151.50% -174.71% -
  Horiz. % -8.54% 394.42% 178.32% 228.87% 38.48% -74.71% 100.00%
Tax 10,890 -11,686 7,978 -5,440 289 26,275 259 86.37%
  YoY % 193.19% -246.48% 246.65% -1,982.35% -98.90% 10,044.79% -
  Horiz. % 4,204.63% -4,511.97% 3,080.31% -2,100.39% 111.58% 10,144.79% 100.00%
NP 9,833 37,151 30,057 22,899 5,053 17,025 12,641 -4.10%
  YoY % -73.53% 23.60% 31.26% 353.18% -70.32% 34.68% -
  Horiz. % 77.79% 293.89% 237.77% 181.15% 39.97% 134.68% 100.00%
NP to SH 9,856 37,319 30,401 22,934 5,276 16,935 12,813 -4.27%
  YoY % -73.59% 22.76% 32.56% 334.69% -68.85% 32.17% -
  Horiz. % 76.92% 291.26% 237.27% 178.99% 41.18% 132.17% 100.00%
Tax Rate - % 23.93 % -36.13 % 19.20 % -6.07 % - % -2.09 % -
  YoY % 0.00% 166.23% -288.18% 416.31% 0.00% 0.00% -
  Horiz. % 0.00% -1,144.98% 1,728.71% -918.66% 290.43% 0.00% 100.00%
Total Cost 430,416 472,244 458,282 387,026 239,023 226,224 36,755 50.64%
  YoY % -8.86% 3.05% 18.41% 61.92% 5.66% 515.49% -
  Horiz. % 1,171.04% 1,284.84% 1,246.86% 1,052.99% 650.31% 615.49% 100.00%
Net Worth 805,969 594,909 594,940 507,405 424,763 425,036 340,016 15.46%
  YoY % 35.48% -0.01% 17.25% 19.46% -0.06% 25.00% -
  Horiz. % 237.04% 174.96% 174.97% 149.23% 124.92% 125.00% 100.00%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 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
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 805,969 594,909 594,940 507,405 424,763 425,036 340,016 15.46%
  YoY % 35.48% -0.01% 17.25% 19.46% -0.06% 25.00% -
  Horiz. % 237.04% 174.96% 174.97% 149.23% 124.92% 125.00% 100.00%
NOSH 93,500 84,987 84,991 84,992 84,952 85,007 85,004 1.60%
  YoY % 10.02% -0.01% -0.00% 0.05% -0.06% 0.00% -
  Horiz. % 109.99% 99.98% 99.99% 99.99% 99.94% 100.00% 100.00%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 2.23 % 7.29 % 6.15 % 5.59 % 2.07 % 7.00 % 25.59 % -33.39%
  YoY % -69.41% 18.54% 10.02% 170.05% -70.43% -72.65% -
  Horiz. % 8.71% 28.49% 24.03% 21.84% 8.09% 27.35% 100.00%
ROE 1.22 % 6.27 % 5.11 % 4.52 % 1.24 % 3.98 % 3.77 % -17.13%
  YoY % -80.54% 22.70% 13.05% 264.52% -68.84% 5.57% -
  Horiz. % 32.36% 166.31% 135.54% 119.89% 32.89% 105.57% 100.00%
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 470.85 599.38 574.57 482.31 287.31 286.15 58.11 41.68%
  YoY % -21.44% 4.32% 19.13% 67.87% 0.41% 392.43% -
  Horiz. % 810.27% 1,031.46% 988.76% 829.99% 494.42% 492.43% 100.00%
EPS 10.54 43.91 35.77 26.98 6.21 19.92 15.07 -5.78%
  YoY % -76.00% 22.76% 32.58% 334.46% -68.83% 32.18% -
  Horiz. % 69.94% 291.37% 237.36% 179.03% 41.21% 132.18% 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 8.6200 7.0000 7.0000 5.9700 5.0000 5.0000 4.0000 13.64%
  YoY % 23.14% 0.00% 17.25% 19.40% 0.00% 25.00% -
  Horiz. % 215.50% 175.00% 175.00% 149.25% 125.00% 125.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 93,500
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 470.85 544.81 522.29 438.42 261.04 260.16 52.83 43.94%
  YoY % -13.58% 4.31% 19.13% 67.95% 0.34% 392.45% -
  Horiz. % 891.25% 1,031.25% 988.62% 829.87% 494.11% 492.45% 100.00%
EPS 10.54 39.91 32.51 24.53 5.64 18.11 13.70 -4.27%
  YoY % -73.59% 22.76% 32.53% 334.93% -68.86% 32.19% -
  Horiz. % 76.93% 291.31% 237.30% 179.05% 41.17% 132.19% 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 8.6200 6.3627 6.3630 5.4268 4.5429 4.5458 3.6365 15.46%
  YoY % 35.48% -0.00% 17.25% 19.46% -0.06% 25.00% -
  Horiz. % 237.04% 174.97% 174.98% 149.23% 124.93% 125.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 8.9500 8.2900 7.2900 5.2000 3.7500 2.3800 4.3400 -
P/RPS 1.90 1.38 1.27 1.08 1.31 0.83 7.47 -20.38%
  YoY % 37.68% 8.66% 17.59% -17.56% 57.83% -88.89% -
  Horiz. % 25.44% 18.47% 17.00% 14.46% 17.54% 11.11% 100.00%
P/EPS 84.91 18.88 20.38 19.27 60.38 11.95 28.79 19.73%
  YoY % 349.74% -7.36% 5.76% -68.09% 405.27% -58.49% -
  Horiz. % 294.93% 65.58% 70.79% 66.93% 209.73% 41.51% 100.00%
EY 1.18 5.30 4.91 5.19 1.66 8.37 3.47 -16.44%
  YoY % -77.74% 7.94% -5.39% 212.65% -80.17% 141.21% -
  Horiz. % 34.01% 152.74% 141.50% 149.57% 47.84% 241.21% 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 1.18 1.04 0.87 0.75 0.48 1.09 -0.78%
  YoY % -11.86% 13.46% 19.54% 16.00% 56.25% -55.96% -
  Horiz. % 95.41% 108.26% 95.41% 79.82% 68.81% 44.04% 100.00%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 28/02/14 28/02/13 29/02/12 28/02/11 25/02/10 27/02/09 28/02/08 -
Price 8.8700 8.3200 9.5000 5.0800 3.8500 2.5600 4.5000 -
P/RPS 1.88 1.39 1.65 1.05 1.34 0.89 7.74 -20.99%
  YoY % 35.25% -15.76% 57.14% -21.64% 50.56% -88.50% -
  Horiz. % 24.29% 17.96% 21.32% 13.57% 17.31% 11.50% 100.00%
P/EPS 84.15 18.95 26.56 18.83 61.99 12.85 29.85 18.84%
  YoY % 344.06% -28.65% 41.05% -69.62% 382.41% -56.95% -
  Horiz. % 281.91% 63.48% 88.98% 63.08% 207.67% 43.05% 100.00%
EY 1.19 5.28 3.77 5.31 1.61 7.78 3.35 -15.83%
  YoY % -77.46% 40.05% -29.00% 229.81% -79.31% 132.24% -
  Horiz. % 35.52% 157.61% 112.54% 158.51% 48.06% 232.24% 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 1.03 1.19 1.36 0.85 0.77 0.51 1.13 -1.53%
  YoY % -13.45% -12.50% 60.00% 10.39% 50.98% -54.87% -
  Horiz. % 91.15% 105.31% 120.35% 75.22% 68.14% 45.13% 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.
 


FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

394  382  545  965 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ATAIMS 0.495+0.055 
 FINTEC 0.01-0.005 
 BCMALL 0.0250.00 
 MLAB 0.03-0.005 
 HSI-CI2 0.33-0.01 
 SAPNRG 0.055+0.005 
 KANGER 0.020.00 
 NWP 0.275+0.03 
 XOX 0.030.00 
 AIRASIA-LR 0.005-0.005 
PARTNERS & BROKERS