Highlights

[BLDPLNT] YoY TTM 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 -     2.13%    YoY -     2.84%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 1,703,612 1,892,708 1,818,242 1,149,230 821,641 324,319 137,036 52.14%
  YoY % -9.99% 4.10% 58.21% 39.87% 153.34% 136.67% -
  Horiz. % 1,243.19% 1,381.18% 1,326.84% 838.63% 599.58% 236.67% 100.00%
PBT 86,419 91,472 132,021 53,494 25,563 78,587 44,764 11.58%
  YoY % -5.52% -30.71% 146.80% 109.26% -67.47% 75.56% -
  Horiz. % 193.05% 204.34% 294.93% 119.50% 57.11% 175.56% 100.00%
Tax -22,248 -9,508 -32,573 -11,597 16,376 -18,530 -13,534 8.63%
  YoY % -133.99% 70.81% -180.87% -170.82% 188.38% -36.91% -
  Horiz. % 164.39% 70.25% 240.68% 85.69% -121.00% 136.91% 100.00%
NP 64,171 81,964 99,448 41,897 41,939 60,057 31,230 12.74%
  YoY % -21.71% -17.58% 137.36% -0.10% -30.17% 92.31% -
  Horiz. % 205.48% 262.45% 318.44% 134.16% 134.29% 192.31% 100.00%
NP to SH 64,526 81,593 99,132 42,949 41,762 59,479 30,676 13.18%
  YoY % -20.92% -17.69% 130.81% 2.84% -29.79% 93.89% -
  Horiz. % 210.35% 265.98% 323.16% 140.01% 136.14% 193.89% 100.00%
Tax Rate 25.74 % 10.39 % 24.67 % 21.68 % -64.06 % 23.58 % 30.23 % -2.64%
  YoY % 147.74% -57.88% 13.79% 133.84% -371.67% -22.00% -
  Horiz. % 85.15% 34.37% 81.61% 71.72% -211.91% 78.00% 100.00%
Total Cost 1,639,441 1,810,744 1,718,794 1,107,333 779,702 264,262 105,806 57.83%
  YoY % -9.46% 5.35% 55.22% 42.02% 195.05% 149.76% -
  Horiz. % 1,549.48% 1,711.38% 1,624.48% 1,046.57% 736.92% 249.76% 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 0 0 0 0 0 0 8,507 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 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% 0.00% 100.00%
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 3.77 % 4.33 % 5.47 % 3.65 % 5.10 % 18.52 % 22.79 % -25.89%
  YoY % -12.93% -20.84% 49.86% -28.43% -72.46% -18.74% -
  Horiz. % 16.54% 19.00% 24.00% 16.02% 22.38% 81.26% 100.00%
ROE 7.99 % 12.83 % 17.30 % 8.85 % 9.27 % 14.28 % 8.47 % -0.97%
  YoY % -37.72% -25.84% 95.48% -4.53% -35.08% 68.60% -
  Horiz. % 94.33% 151.48% 204.25% 104.49% 109.45% 168.60% 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 1,822.04 2,225.77 2,139.28 1,352.39 966.21 381.51 161.24 49.75%
  YoY % -18.14% 4.04% 58.19% 39.97% 153.26% 136.61% -
  Horiz. % 1,130.02% 1,380.41% 1,326.77% 838.74% 599.24% 236.61% 100.00%
EPS 69.01 95.95 116.64 50.54 49.11 69.97 36.09 11.40%
  YoY % -28.08% -17.74% 130.79% 2.91% -29.81% 93.88% -
  Horiz. % 191.22% 265.86% 323.19% 140.04% 136.08% 193.88% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 10.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
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 1,822.04 2,024.29 1,944.64 1,229.12 878.76 346.87 146.56 52.14%
  YoY % -9.99% 4.10% 58.21% 39.87% 153.34% 136.67% -
  Horiz. % 1,243.20% 1,381.20% 1,326.86% 838.65% 599.59% 236.67% 100.00%
EPS 69.01 87.27 106.02 45.93 44.67 63.61 32.81 13.18%
  YoY % -20.92% -17.69% 130.83% 2.82% -29.78% 93.87% -
  Horiz. % 210.33% 265.99% 323.13% 139.99% 136.15% 193.87% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 9.10 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
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 0.47 0.36 0.28 0.32 0.36 0.93 2.10 -22.06%
  YoY % 30.56% 28.57% -12.50% -11.11% -61.29% -55.71% -
  Horiz. % 22.38% 17.14% 13.33% 15.24% 17.14% 44.29% 100.00%
P/EPS 12.32 8.43 5.08 8.55 7.09 5.09 9.36 4.68%
  YoY % 46.14% 65.94% -40.58% 20.59% 39.29% -45.62% -
  Horiz. % 131.62% 90.06% 54.27% 91.35% 75.75% 54.38% 100.00%
EY 8.12 11.86 19.70 11.70 14.11 19.65 10.68 -4.46%
  YoY % -31.53% -39.80% 68.38% -17.08% -28.19% 83.99% -
  Horiz. % 76.03% 111.05% 184.46% 109.55% 132.12% 183.99% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.96 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
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 0.49 0.38 0.32 0.36 0.41 0.70 2.34 -22.92%
  YoY % 28.95% 18.75% -11.11% -12.20% -41.43% -70.09% -
  Horiz. % 20.94% 16.24% 13.68% 15.38% 17.52% 29.91% 100.00%
P/EPS 13.04 8.75 5.92 9.52 8.14 3.80 10.47 3.72%
  YoY % 49.03% 47.80% -37.82% 16.95% 114.21% -63.71% -
  Horiz. % 124.55% 83.57% 56.54% 90.93% 77.75% 36.29% 100.00%
EY 7.67 11.42 16.90 10.51 12.28 26.30 9.55 -3.58%
  YoY % -32.84% -32.43% 60.80% -14.41% -53.31% 175.39% -
  Horiz. % 80.31% 119.58% 176.96% 110.05% 128.59% 275.39% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.65 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
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.
 


 

359  242  497  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers