Highlights

[BLDPLNT] YoY TTM 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 -     -7.77%    YoY -     -29.79%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 1,892,708 1,818,242 1,149,230 821,641 324,319 137,036 137,048 54.83%
  YoY % 4.10% 58.21% 39.87% 153.34% 136.67% -0.01% -
  Horiz. % 1,381.05% 1,326.72% 838.56% 599.53% 236.65% 99.99% 100.00%
PBT 91,472 132,021 53,494 25,563 78,587 44,764 21,494 27.27%
  YoY % -30.71% 146.80% 109.26% -67.47% 75.56% 108.26% -
  Horiz. % 425.57% 614.22% 248.88% 118.93% 365.62% 208.26% 100.00%
Tax -9,508 -32,573 -11,597 16,376 -18,530 -13,534 -7,740 3.49%
  YoY % 70.81% -180.87% -170.82% 188.38% -36.91% -74.86% -
  Horiz. % 122.84% 420.84% 149.83% -211.58% 239.41% 174.86% 100.00%
NP 81,964 99,448 41,897 41,939 60,057 31,230 13,754 34.61%
  YoY % -17.58% 137.36% -0.10% -30.17% 92.31% 127.06% -
  Horiz. % 595.93% 723.05% 304.62% 304.92% 436.65% 227.06% 100.00%
NP to SH 81,593 99,132 42,949 41,762 59,479 30,676 14,006 34.10%
  YoY % -17.69% 130.81% 2.84% -29.79% 93.89% 119.02% -
  Horiz. % 582.56% 707.78% 306.65% 298.17% 424.67% 219.02% 100.00%
Tax Rate 10.39 % 24.67 % 21.68 % -64.06 % 23.58 % 30.23 % 36.01 % -18.70%
  YoY % -57.88% 13.79% 133.84% -371.67% -22.00% -16.05% -
  Horiz. % 28.85% 68.51% 60.21% -177.90% 65.48% 83.95% 100.00%
Total Cost 1,810,744 1,718,794 1,107,333 779,702 264,262 105,806 123,294 56.43%
  YoY % 5.35% 55.22% 42.02% 195.05% 149.76% -14.18% -
  Horiz. % 1,468.64% 1,394.06% 898.12% 632.39% 214.33% 85.82% 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 0 0 0 0 0 8,507 0 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % - % - % - % - % 27.73 % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
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 4.33 % 5.47 % 3.65 % 5.10 % 18.52 % 22.79 % 10.04 % -13.07%
  YoY % -20.84% 49.86% -28.43% -72.46% -18.74% 126.99% -
  Horiz. % 43.13% 54.48% 36.35% 50.80% 184.46% 226.99% 100.00%
ROE 12.83 % 17.30 % 8.85 % 9.27 % 14.28 % 8.47 % 4.14 % 20.72%
  YoY % -25.84% 95.48% -4.53% -35.08% 68.60% 104.59% -
  Horiz. % 309.90% 417.87% 213.77% 223.91% 344.93% 204.59% 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 2,225.77 2,139.28 1,352.39 966.21 381.51 161.24 161.27 54.82%
  YoY % 4.04% 58.19% 39.97% 153.26% 136.61% -0.02% -
  Horiz. % 1,380.15% 1,326.52% 838.59% 599.13% 236.57% 99.98% 100.00%
EPS 95.95 116.64 50.54 49.11 69.97 36.09 16.48 34.09%
  YoY % -17.74% 130.79% 2.91% -29.81% 93.88% 118.99% -
  Horiz. % 582.22% 707.77% 306.67% 298.00% 424.58% 218.99% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 10.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
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 2,024.29 1,944.64 1,229.12 878.76 346.87 146.56 146.58 54.83%
  YoY % 4.10% 58.21% 39.87% 153.34% 136.67% -0.01% -
  Horiz. % 1,381.01% 1,326.67% 838.53% 599.51% 236.64% 99.99% 100.00%
EPS 87.27 106.02 45.93 44.67 63.61 32.81 14.98 34.10%
  YoY % -17.69% 130.83% 2.82% -29.78% 93.87% 119.03% -
  Horiz. % 582.58% 707.74% 306.61% 298.20% 424.63% 219.03% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 9.10 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
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 0.36 0.28 0.32 0.36 0.93 2.10 1.38 -20.05%
  YoY % 28.57% -12.50% -11.11% -61.29% -55.71% 52.17% -
  Horiz. % 26.09% 20.29% 23.19% 26.09% 67.39% 152.17% 100.00%
P/EPS 8.43 5.08 8.55 7.09 5.09 9.36 13.47 -7.51%
  YoY % 65.94% -40.58% 20.59% 39.29% -45.62% -30.51% -
  Horiz. % 62.58% 37.71% 63.47% 52.64% 37.79% 69.49% 100.00%
EY 11.86 19.70 11.70 14.11 19.65 10.68 7.42 8.12%
  YoY % -39.80% 68.38% -17.08% -28.19% 83.99% 43.94% -
  Horiz. % 159.84% 265.50% 157.68% 190.16% 264.82% 143.94% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 2.96 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
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 0.38 0.32 0.36 0.41 0.70 2.34 1.46 -20.08%
  YoY % 18.75% -11.11% -12.20% -41.43% -70.09% 60.27% -
  Horiz. % 26.03% 21.92% 24.66% 28.08% 47.95% 160.27% 100.00%
P/EPS 8.75 5.92 9.52 8.14 3.80 10.47 14.32 -7.88%
  YoY % 47.80% -37.82% 16.95% 114.21% -63.71% -26.89% -
  Horiz. % 61.10% 41.34% 66.48% 56.84% 26.54% 73.11% 100.00%
EY 11.42 16.90 10.51 12.28 26.30 9.55 6.98 8.54%
  YoY % -32.43% 60.80% -14.41% -53.31% 175.39% 36.82% -
  Horiz. % 163.61% 242.12% 150.57% 175.93% 376.79% 136.82% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 2.65 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

327  588  582 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MINDA 0.175+0.055 
 LUSTER 0.22-0.025 
 CNI 0.215+0.02 
 FOCUS-WD 0.010.00 
 BJCORP 0.40-0.03 
 DNEX 0.82+0.005 
 PERMAJU 0.18-0.01 
 FOCUS 0.405-0.055 
 KTG 0.245-0.015 
 LUSTER-WA 0.125-0.03 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. LB Aluminium is much cheaper than Press Metal & PMB - Koon Yew Yin Koon Yew Yin's Blog
2. AWC(7579) - king of Facility Management The Huat Project
3. EV.CAR material stocks on KLSE, the best business in the entire world BUY WHAT MR MARKET WANTS TO PLAY UP
4. 适用于股票投资的“5件事”/冷眼 【冷眼专栏】漫漫投资路
5. 买复原能力强的股票/冷眼 【冷眼专栏】漫漫投资路
6. I have a dog - Koon Yew Yin Koon Yew Yin's Blog
7. PublicInvest Research Headlines - 13 Apr 2021 PublicInvest Research
8. PublicInvest Research Headlines - 12 Apr 2021 PublicInvest Research
PARTNERS & BROKERS