Highlights

[BLDPLNT] YoY TTM 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 -     12.99%    YoY -     130.81%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 1,571,028 1,703,612 1,892,708 1,818,242 1,149,230 821,641 324,319 30.06%
  YoY % -7.78% -9.99% 4.10% 58.21% 39.87% 153.34% -
  Horiz. % 484.41% 525.29% 583.59% 560.63% 354.35% 253.34% 100.00%
PBT 27,308 86,419 91,472 132,021 53,494 25,563 78,587 -16.15%
  YoY % -68.40% -5.52% -30.71% 146.80% 109.26% -67.47% -
  Horiz. % 34.75% 109.97% 116.40% 167.99% 68.07% 32.53% 100.00%
Tax 533 -22,248 -9,508 -32,573 -11,597 16,376 -18,530 -
  YoY % 102.40% -133.99% 70.81% -180.87% -170.82% 188.38% -
  Horiz. % -2.88% 120.06% 51.31% 175.79% 62.58% -88.38% 100.00%
NP 27,841 64,171 81,964 99,448 41,897 41,939 60,057 -12.02%
  YoY % -56.61% -21.71% -17.58% 137.36% -0.10% -30.17% -
  Horiz. % 46.36% 106.85% 136.48% 165.59% 69.76% 69.83% 100.00%
NP to SH 27,754 64,526 81,593 99,132 42,949 41,762 59,479 -11.93%
  YoY % -56.99% -20.92% -17.69% 130.81% 2.84% -29.79% -
  Horiz. % 46.66% 108.49% 137.18% 166.67% 72.21% 70.21% 100.00%
Tax Rate -1.95 % 25.74 % 10.39 % 24.67 % 21.68 % -64.06 % 23.58 % -
  YoY % -107.58% 147.74% -57.88% 13.79% 133.84% -371.67% -
  Horiz. % -8.27% 109.16% 44.06% 104.62% 91.94% -271.67% 100.00%
Total Cost 1,543,187 1,639,441 1,810,744 1,718,794 1,107,333 779,702 264,262 34.18%
  YoY % -5.87% -9.46% 5.35% 55.22% 42.02% 195.05% -
  Horiz. % 583.96% 620.38% 685.21% 650.41% 419.03% 295.05% 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 0 0 0 0 0 0 0 -
  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 1.77 % 3.77 % 4.33 % 5.47 % 3.65 % 5.10 % 18.52 % -32.37%
  YoY % -53.05% -12.93% -20.84% 49.86% -28.43% -72.46% -
  Horiz. % 9.56% 20.36% 23.38% 29.54% 19.71% 27.54% 100.00%
ROE 3.54 % 7.99 % 12.83 % 17.30 % 8.85 % 9.27 % 14.28 % -20.73%
  YoY % -55.69% -37.72% -25.84% 95.48% -4.53% -35.08% -
  Horiz. % 24.79% 55.95% 89.85% 121.15% 61.97% 64.92% 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 1,680.24 1,822.04 2,225.77 2,139.28 1,352.39 966.21 381.51 28.02%
  YoY % -7.78% -18.14% 4.04% 58.19% 39.97% 153.26% -
  Horiz. % 440.42% 477.59% 583.41% 560.74% 354.48% 253.26% 100.00%
EPS 29.68 69.01 95.95 116.64 50.54 49.11 69.97 -13.31%
  YoY % -56.99% -28.08% -17.74% 130.79% 2.91% -29.81% -
  Horiz. % 42.42% 98.63% 137.13% 166.70% 72.23% 70.19% 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 8.3900 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 1,680.24 1,822.04 2,024.29 1,944.64 1,229.12 878.76 346.87 30.06%
  YoY % -7.78% -9.99% 4.10% 58.21% 39.87% 153.34% -
  Horiz. % 484.40% 525.28% 583.59% 560.62% 354.35% 253.34% 100.00%
EPS 29.68 69.01 87.27 106.02 45.93 44.67 63.61 -11.93%
  YoY % -56.99% -20.92% -17.69% 130.83% 2.82% -29.78% -
  Horiz. % 46.66% 108.49% 137.20% 166.67% 72.21% 70.22% 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 0.48 0.47 0.36 0.28 0.32 0.36 0.93 -10.43%
  YoY % 2.13% 30.56% 28.57% -12.50% -11.11% -61.29% -
  Horiz. % 51.61% 50.54% 38.71% 30.11% 34.41% 38.71% 100.00%
P/EPS 27.29 12.32 8.43 5.08 8.55 7.09 5.09 32.28%
  YoY % 121.51% 46.14% 65.94% -40.58% 20.59% 39.29% -
  Horiz. % 536.15% 242.04% 165.62% 99.80% 167.98% 139.29% 100.00%
EY 3.66 8.12 11.86 19.70 11.70 14.11 19.65 -24.42%
  YoY % -54.93% -31.53% -39.80% 68.38% -17.08% -28.19% -
  Horiz. % 18.63% 41.32% 60.36% 100.25% 59.54% 71.81% 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 0.48 0.49 0.38 0.32 0.36 0.41 0.70 -6.09%
  YoY % -2.04% 28.95% 18.75% -11.11% -12.20% -41.43% -
  Horiz. % 68.57% 70.00% 54.29% 45.71% 51.43% 58.57% 100.00%
P/EPS 27.29 13.04 8.75 5.92 9.52 8.14 3.80 38.88%
  YoY % 109.28% 49.03% 47.80% -37.82% 16.95% 114.21% -
  Horiz. % 718.16% 343.16% 230.26% 155.79% 250.53% 214.21% 100.00%
EY 3.66 7.67 11.42 16.90 10.51 12.28 26.30 -28.00%
  YoY % -52.28% -32.84% -32.43% 60.80% -14.41% -53.31% -
  Horiz. % 13.92% 29.16% 43.42% 64.26% 39.96% 46.69% 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.
 


 

426  261  559  762 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.13+0.03 
 FINTEC 0.080.00 
 ARMADA 0.545+0.015 
 TIGER 0.09+0.015 
 EKOVEST 0.815+0.035 
 SAPNRG 0.2950.00 
 DGB 0.165+0.005 
 TRIVE 0.010.00 
 HSI-H8F 0.29+0.04 
 KNM 0.41-0.015 

TOP ARTICLES

1. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
2. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
3. Dayang: Points to ponder & can you advise me? Koon Yew Yin Koon Yew Yin's Blog
4. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
5. Jaks Resources Bhd: A relook into Jaks Resources from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing Now? TradeVSA - Case Study
6. [12Invest] 我要投资 - 浅谈以Reverse Takeover 上市的Widad Group(0162) [12Invest] - 我要投资
7. Rohas Tecnic - More to Come HLBank Research Highlights
8. M+ Online Technical Focus - 20 Nov 2019 M+ Online Research Articles
Partners & Brokers