Highlights

[BLDPLNT] QoQ Annualized Quarter Result on 2012-06-30 [#2]

Stock [BLDPLNT]: BLD PLANTATION BHD
Announcement Date 30-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Jun-2012  [#2]
Profit Trend QoQ -     26.25%    YoY -     -35.08%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 1,479,692 1,913,764 1,872,492 1,773,646 1,976,004 1,896,657 1,877,757 -14.67%
  QoQ % -22.68% 2.20% 5.57% -10.24% 4.18% 1.01% -
  Horiz. % 78.80% 101.92% 99.72% 94.46% 105.23% 101.01% 100.00%
PBT 7,348 118,230 92,524 100,906 80,292 125,760 138,241 -85.84%
  QoQ % -93.78% 27.78% -8.31% 25.67% -36.15% -9.03% -
  Horiz. % 5.32% 85.52% 66.93% 72.99% 58.08% 90.97% 100.00%
Tax -1,868 -29,172 -23,314 -26,480 -21,192 -19,154 -36,176 -86.11%
  QoQ % 93.60% -25.12% 11.95% -24.95% -10.64% 47.05% -
  Horiz. % 5.16% 80.64% 64.45% 73.20% 58.58% 52.95% 100.00%
NP 5,480 89,058 69,209 74,426 59,100 106,606 102,065 -85.74%
  QoQ % -93.85% 28.68% -7.01% 25.93% -44.56% 4.45% -
  Horiz. % 5.37% 87.26% 67.81% 72.92% 57.90% 104.45% 100.00%
NP to SH 6,212 88,511 68,256 74,118 58,708 106,599 101,597 -84.45%
  QoQ % -92.98% 29.68% -7.91% 26.25% -44.93% 4.92% -
  Horiz. % 6.11% 87.12% 67.18% 72.95% 57.78% 104.92% 100.00%
Tax Rate 25.42 % 24.67 % 25.20 % 26.24 % 26.39 % 15.23 % 26.17 % -1.92%
  QoQ % 3.04% -2.10% -3.96% -0.57% 73.28% -41.80% -
  Horiz. % 97.13% 94.27% 96.29% 100.27% 100.84% 58.20% 100.00%
Total Cost 1,474,212 1,824,706 1,803,282 1,699,220 1,916,904 1,790,051 1,775,692 -11.66%
  QoQ % -19.21% 1.19% 6.12% -11.36% 7.09% 0.81% -
  Horiz. % 83.02% 102.76% 101.55% 95.69% 107.95% 100.81% 100.00%
Net Worth 673,815 673,196 635,862 625,583 615,295 600,958 572,930 11.41%
  QoQ % 0.09% 5.87% 1.64% 1.67% 2.39% 4.89% -
  Horiz. % 117.61% 117.50% 110.98% 109.19% 107.39% 104.89% 100.00%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 673,815 673,196 635,862 625,583 615,295 600,958 572,930 11.41%
  QoQ % 0.09% 5.87% 1.64% 1.67% 2.39% 4.89% -
  Horiz. % 117.61% 117.50% 110.98% 109.19% 107.39% 104.89% 100.00%
NOSH 84,863 84,999 85,008 84,997 84,985 85,001 85,004 -0.11%
  QoQ % -0.16% -0.01% 0.01% 0.01% -0.02% -0.00% -
  Horiz. % 99.83% 99.99% 100.00% 99.99% 99.98% 100.00% 100.00%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 0.37 % 4.65 % 3.70 % 4.20 % 2.99 % 5.62 % 5.44 % -83.31%
  QoQ % -92.04% 25.68% -11.90% 40.47% -46.80% 3.31% -
  Horiz. % 6.80% 85.48% 68.01% 77.21% 54.96% 103.31% 100.00%
ROE 0.92 % 13.15 % 10.73 % 11.85 % 9.54 % 17.74 % 17.73 % -86.06%
  QoQ % -93.00% 22.55% -9.45% 24.21% -46.22% 0.06% -
  Horiz. % 5.19% 74.17% 60.52% 66.84% 53.81% 100.06% 100.00%
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 1,743.62 2,251.50 2,202.72 2,086.70 2,325.11 2,231.33 2,209.01 -14.58%
  QoQ % -22.56% 2.21% 5.56% -10.25% 4.20% 1.01% -
  Horiz. % 78.93% 101.92% 99.72% 94.46% 105.26% 101.01% 100.00%
EPS 7.32 104.13 80.29 87.20 69.08 125.41 119.52 -84.44%
  QoQ % -92.97% 29.69% -7.92% 26.23% -44.92% 4.93% -
  Horiz. % 6.12% 87.12% 67.18% 72.96% 57.80% 104.93% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 7.9400 7.9200 7.4800 7.3600 7.2400 7.0700 6.7400 11.53%
  QoQ % 0.25% 5.88% 1.63% 1.66% 2.40% 4.90% -
  Horiz. % 117.80% 117.51% 110.98% 109.20% 107.42% 104.90% 100.00%
Adjusted Per Share Value based on latest NOSH - 93,500
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 1,582.56 2,046.81 2,002.67 1,896.95 2,113.37 2,028.51 2,008.30 -14.67%
  QoQ % -22.68% 2.20% 5.57% -10.24% 4.18% 1.01% -
  Horiz. % 78.80% 101.92% 99.72% 94.46% 105.23% 101.01% 100.00%
EPS 6.64 94.66 73.00 79.27 62.79 114.01 108.66 -84.46%
  QoQ % -92.99% 29.67% -7.91% 26.25% -44.93% 4.92% -
  Horiz. % 6.11% 87.12% 67.18% 72.95% 57.79% 104.92% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 7.2066 7.2000 6.8007 6.6907 6.5807 6.4274 6.1276 11.41%
  QoQ % 0.09% 5.87% 1.64% 1.67% 2.39% 4.89% -
  Horiz. % 117.61% 117.50% 110.98% 109.19% 107.39% 104.89% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 8.3700 8.2900 8.0900 8.3800 9.2300 7.2900 5.9200 -
P/RPS 0.48 0.37 0.37 0.40 0.40 0.33 0.27 46.70%
  QoQ % 29.73% 0.00% -7.50% 0.00% 21.21% 22.22% -
  Horiz. % 177.78% 137.04% 137.04% 148.15% 148.15% 122.22% 100.00%
P/EPS 114.34 7.96 10.08 9.61 13.36 5.81 4.95 709.53%
  QoQ % 1,336.43% -21.03% 4.89% -28.07% 129.95% 17.37% -
  Horiz. % 2,309.90% 160.81% 203.64% 194.14% 269.90% 117.37% 100.00%
EY 0.87 12.56 9.93 10.41 7.48 17.20 20.19 -87.69%
  QoQ % -93.07% 26.49% -4.61% 39.17% -56.51% -14.81% -
  Horiz. % 4.31% 62.21% 49.18% 51.56% 37.05% 85.19% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.05 1.05 1.08 1.14 1.27 1.03 0.88 12.48%
  QoQ % 0.00% -2.78% -5.26% -10.24% 23.30% 17.05% -
  Horiz. % 119.32% 119.32% 122.73% 129.55% 144.32% 117.05% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 -
Price 8.7500 8.3200 8.4000 8.2000 8.0000 9.5000 6.9000 -
P/RPS 0.50 0.37 0.38 0.39 0.34 0.43 0.31 37.49%
  QoQ % 35.14% -2.63% -2.56% 14.71% -20.93% 38.71% -
  Horiz. % 161.29% 119.35% 122.58% 125.81% 109.68% 138.71% 100.00%
P/EPS 119.54 7.99 10.46 9.40 11.58 7.58 5.77 652.94%
  QoQ % 1,396.12% -23.61% 11.28% -18.83% 52.77% 31.37% -
  Horiz. % 2,071.75% 138.47% 181.28% 162.91% 200.69% 131.37% 100.00%
EY 0.84 12.52 9.56 10.63 8.64 13.20 17.32 -86.68%
  QoQ % -93.29% 30.96% -10.07% 23.03% -34.55% -23.79% -
  Horiz. % 4.85% 72.29% 55.20% 61.37% 49.88% 76.21% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.10 1.05 1.12 1.11 1.10 1.34 1.02 5.16%
  QoQ % 4.76% -6.25% 0.90% 0.91% -17.91% 31.37% -
  Horiz. % 107.84% 102.94% 109.80% 108.82% 107.84% 131.37% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

466  534  628  513 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.28-0.02 
 FINTEC 0.08+0.005 
 DNEX-WD 0.060.00 
 PBBANK 4.40+0.14 
 KEYASIC 0.105+0.015 
 KSTAR 0.145-0.03 
 AT 0.17-0.005 
 QES 0.38+0.015 
 PHB 0.0250.00 
 MLAB 0.075+0.01 
PARTNERS & BROKERS