Highlights

[BLDPLNT] YoY TTM Result on 2011-03-31 [#1]

Stock [BLDPLNT]: BLD PLANTATION BHD
Announcement Date 31-May-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Mar-2011  [#1]
Profit Trend QoQ -     26.32%    YoY -     75.78%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 1,632,439 1,789,686 1,967,049 1,494,955 924,914 598,891 187,106 43.46%
  YoY % -8.79% -9.02% 31.58% 61.63% 54.44% 220.08% -
  Horiz. % 872.47% 956.51% 1,051.30% 798.99% 494.33% 320.08% 100.00%
PBT 42,083 99,994 98,371 101,224 56,132 36,883 66,230 -7.28%
  YoY % -57.91% 1.65% -2.82% 80.33% 52.19% -44.31% -
  Horiz. % 63.54% 150.98% 148.53% 152.84% 84.75% 55.69% 100.00%
Tax -1,324 -24,341 -11,307 -25,647 -12,507 12,877 -14,450 -32.84%
  YoY % 94.56% -115.27% 55.91% -105.06% -197.13% 189.11% -
  Horiz. % 9.16% 168.45% 78.25% 177.49% 86.55% -89.11% 100.00%
NP 40,759 75,653 87,064 75,577 43,625 49,760 51,780 -3.91%
  YoY % -46.12% -13.11% 15.20% 73.24% -12.33% -3.90% -
  Horiz. % 78.72% 146.10% 168.14% 145.96% 84.25% 96.10% 100.00%
NP to SH 40,659 75,387 86,951 76,558 43,553 49,212 51,228 -3.78%
  YoY % -46.07% -13.30% 13.58% 75.78% -11.50% -3.94% -
  Horiz. % 79.37% 147.16% 169.73% 149.45% 85.02% 96.06% 100.00%
Tax Rate 3.15 % 24.34 % 11.49 % 25.34 % 22.28 % -34.91 % 21.82 % -27.56%
  YoY % -87.06% 111.84% -54.66% 13.73% 163.82% -259.99% -
  Horiz. % 14.44% 111.55% 52.66% 116.13% 102.11% -159.99% 100.00%
Total Cost 1,591,680 1,714,033 1,879,985 1,419,378 881,289 549,131 135,326 50.78%
  YoY % -7.14% -8.83% 32.45% 61.06% 60.49% 305.78% -
  Horiz. % 1,176.18% 1,266.60% 1,389.23% 1,048.86% 651.23% 405.78% 100.00%
Net Worth 776,985 673,815 615,295 542,331 474,222 437,972 395,270 11.92%
  YoY % 15.31% 9.51% 13.45% 14.36% 8.28% 10.80% -
  Horiz. % 196.57% 170.47% 155.66% 137.21% 119.97% 110.80% 100.00%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 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 % - % - % - % - % - % - % 16.61 % -
  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
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 776,985 673,815 615,295 542,331 474,222 437,972 395,270 11.92%
  YoY % 15.31% 9.51% 13.45% 14.36% 8.28% 10.80% -
  Horiz. % 196.57% 170.47% 155.66% 137.21% 119.97% 110.80% 100.00%
NOSH 93,500 84,863 84,985 85,004 84,986 85,043 85,004 1.60%
  YoY % 10.18% -0.14% -0.02% 0.02% -0.07% 0.05% -
  Horiz. % 109.99% 99.83% 99.98% 100.00% 99.98% 100.05% 100.00%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 2.50 % 4.23 % 4.43 % 5.06 % 4.72 % 8.31 % 27.67 % -33.00%
  YoY % -40.90% -4.51% -12.45% 7.20% -43.20% -69.97% -
  Horiz. % 9.04% 15.29% 16.01% 18.29% 17.06% 30.03% 100.00%
ROE 5.23 % 11.19 % 14.13 % 14.12 % 9.18 % 11.24 % 12.96 % -14.03%
  YoY % -53.26% -20.81% 0.07% 53.81% -18.33% -13.27% -
  Horiz. % 40.35% 86.34% 109.03% 108.95% 70.83% 86.73% 100.00%
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 1,745.92 2,108.90 2,314.57 1,758.67 1,088.31 704.22 220.11 41.20%
  YoY % -17.21% -8.89% 31.61% 61.60% 54.54% 219.94% -
  Horiz. % 793.20% 958.11% 1,051.55% 799.00% 494.44% 319.94% 100.00%
EPS 43.49 88.83 102.31 90.06 51.25 57.87 60.27 -5.29%
  YoY % -51.04% -13.18% 13.60% 75.73% -11.44% -3.98% -
  Horiz. % 72.16% 147.39% 169.75% 149.43% 85.03% 96.02% 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 8.3100 7.9400 7.2400 6.3800 5.5800 5.1500 4.6500 10.16%
  YoY % 4.66% 9.67% 13.48% 14.34% 8.35% 10.75% -
  Horiz. % 178.71% 170.75% 155.70% 137.20% 120.00% 110.75% 100.00%
Adjusted Per Share Value based on latest NOSH - 93,500
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 1,745.92 1,914.10 2,103.80 1,598.88 989.21 640.53 200.11 43.46%
  YoY % -8.79% -9.02% 31.58% 61.63% 54.44% 220.09% -
  Horiz. % 872.48% 956.52% 1,051.32% 799.00% 494.33% 320.09% 100.00%
EPS 43.49 80.63 93.00 81.88 46.58 52.63 54.79 -3.77%
  YoY % -46.06% -13.30% 13.58% 75.78% -11.50% -3.94% -
  Horiz. % 79.38% 147.16% 169.74% 149.44% 85.02% 96.06% 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 8.3100 7.2066 6.5807 5.8003 5.0719 4.6842 4.2275 11.92%
  YoY % 15.31% 9.51% 13.45% 14.36% 8.28% 10.80% -
  Horiz. % 196.57% 170.47% 155.66% 137.20% 119.97% 110.80% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 8.9000 8.3700 9.2300 5.1000 3.9200 2.5800 3.9000 -
P/RPS 0.51 0.40 0.40 0.29 0.36 0.37 1.77 -18.72%
  YoY % 27.50% 0.00% 37.93% -19.44% -2.70% -79.10% -
  Horiz. % 28.81% 22.60% 22.60% 16.38% 20.34% 20.90% 100.00%
P/EPS 20.47 9.42 9.02 5.66 7.65 4.46 6.47 21.15%
  YoY % 117.30% 4.43% 59.36% -26.01% 71.52% -31.07% -
  Horiz. % 316.38% 145.60% 139.41% 87.48% 118.24% 68.93% 100.00%
EY 4.89 10.61 11.08 17.66 13.07 22.43 15.45 -17.44%
  YoY % -53.91% -4.24% -37.26% 35.12% -41.73% 45.18% -
  Horiz. % 31.65% 68.67% 71.72% 114.30% 84.60% 145.18% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.56 -
  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 1.07 1.05 1.27 0.80 0.70 0.50 0.84 4.11%
  YoY % 1.90% -17.32% 58.75% 14.29% 40.00% -40.48% -
  Horiz. % 127.38% 125.00% 151.19% 95.24% 83.33% 59.52% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 28/05/14 31/05/13 31/05/12 31/05/11 27/05/10 28/05/09 29/05/08 -
Price 8.7000 8.7500 8.0000 5.4300 3.7000 3.2000 4.2000 -
P/RPS 0.50 0.41 0.35 0.31 0.34 0.45 1.91 -20.01%
  YoY % 21.95% 17.14% 12.90% -8.82% -24.44% -76.44% -
  Horiz. % 26.18% 21.47% 18.32% 16.23% 17.80% 23.56% 100.00%
P/EPS 20.01 9.85 7.82 6.03 7.22 5.53 6.97 19.21%
  YoY % 103.15% 25.96% 29.68% -16.48% 30.56% -20.66% -
  Horiz. % 287.09% 141.32% 112.20% 86.51% 103.59% 79.34% 100.00%
EY 5.00 10.15 12.79 16.59 13.85 18.08 14.35 -16.11%
  YoY % -50.74% -20.64% -22.91% 19.78% -23.40% 25.99% -
  Horiz. % 34.84% 70.73% 89.13% 115.61% 96.52% 125.99% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.38 -
  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 1.05 1.10 1.10 0.85 0.66 0.62 0.90 2.60%
  YoY % -4.55% 0.00% 29.41% 28.79% 6.45% -31.11% -
  Horiz. % 116.67% 122.22% 122.22% 94.44% 73.33% 68.89% 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.
 


 

429  281  549  742 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.30+0.01 
 ARMADA 0.525+0.035 
 DGB 0.15-0.015 
 PWORTH 0.04-0.005 
 MLAB 0.065+0.02 
 HSI-H8F 0.420.00 
 HSI-C7K 0.315-0.02 
 VELESTO 0.380.00 
 ISTONE 0.21-0.015 
 FPGROUP 0.54+0.045 
Partners & Brokers