Highlights

[BLDPLNT] QoQ Annualized Quarter Result on 2013-06-30 [#2]

Stock [BLDPLNT]: BLD PLANTATION BHD
Announcement Date 29-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Jun-2013  [#2]
Profit Trend QoQ -     183.48%    YoY -     -76.24%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 1,471,584 1,634,466 1,592,289 1,425,162 1,479,692 1,913,764 1,872,492 -14.85%
  QoQ % -9.97% 2.65% 11.73% -3.69% -22.68% 2.20% -
  Horiz. % 78.59% 87.29% 85.04% 76.11% 79.02% 102.20% 100.00%
PBT 29,580 36,525 50,109 23,740 7,348 118,230 92,524 -53.28%
  QoQ % -19.01% -27.11% 111.08% 223.08% -93.78% 27.78% -
  Horiz. % 31.97% 39.48% 54.16% 25.66% 7.94% 127.78% 100.00%
Tax -8,476 328 -14,082 -6,722 -1,868 -29,172 -23,314 -49.09%
  QoQ % -2,684.15% 102.33% -109.50% -259.85% 93.60% -25.12% -
  Horiz. % 36.35% -1.41% 60.40% 28.83% 8.01% 125.12% 100.00%
NP 21,104 36,853 36,026 17,018 5,480 89,058 69,209 -54.73%
  QoQ % -42.73% 2.29% 111.70% 210.55% -93.85% 28.68% -
  Horiz. % 30.49% 53.25% 52.05% 24.59% 7.92% 128.68% 100.00%
NP to SH 20,596 37,063 36,276 17,610 6,212 88,511 68,256 -55.05%
  QoQ % -44.43% 2.17% 106.00% 183.48% -92.98% 29.68% -
  Horiz. % 30.17% 54.30% 53.15% 25.80% 9.10% 129.68% 100.00%
Tax Rate 28.65 % -0.90 % 28.10 % 28.32 % 25.42 % 24.67 % 25.20 % 8.94%
  QoQ % 3,283.33% -103.20% -0.78% 11.41% 3.04% -2.10% -
  Horiz. % 113.69% -3.57% 111.51% 112.38% 100.87% 97.90% 100.00%
Total Cost 1,450,480 1,597,613 1,556,262 1,408,144 1,474,212 1,824,706 1,803,282 -13.52%
  QoQ % -9.21% 2.66% 10.52% -4.48% -19.21% 1.19% -
  Horiz. % 80.44% 88.59% 86.30% 78.09% 81.75% 101.19% 100.00%
Net Worth 776,555 805,969 807,840 748,434 673,815 673,196 635,862 14.27%
  QoQ % -3.65% -0.23% 7.94% 11.07% 0.09% 5.87% -
  Horiz. % 122.13% 126.75% 127.05% 117.70% 105.97% 105.87% 100.00%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 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
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 776,555 805,969 807,840 748,434 673,815 673,196 635,862 14.27%
  QoQ % -3.65% -0.23% 7.94% 11.07% 0.09% 5.87% -
  Horiz. % 122.13% 126.75% 127.05% 117.70% 105.97% 105.87% 100.00%
NOSH 93,448 93,500 93,500 86,027 84,863 84,999 85,008 6.52%
  QoQ % -0.06% 0.00% 8.69% 1.37% -0.16% -0.01% -
  Horiz. % 109.93% 109.99% 109.99% 101.20% 99.83% 99.99% 100.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 1.43 % 2.25 % 2.26 % 1.19 % 0.37 % 4.65 % 3.70 % -46.97%
  QoQ % -36.44% -0.44% 89.92% 221.62% -92.04% 25.68% -
  Horiz. % 38.65% 60.81% 61.08% 32.16% 10.00% 125.68% 100.00%
ROE 2.65 % 4.60 % 4.49 % 2.35 % 0.92 % 13.15 % 10.73 % -60.67%
  QoQ % -42.39% 2.45% 91.06% 155.43% -93.00% 22.55% -
  Horiz. % 24.70% 42.87% 41.85% 21.90% 8.57% 122.55% 100.00%
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 1,574.76 1,748.09 1,702.98 1,656.65 1,743.62 2,251.50 2,202.72 -20.06%
  QoQ % -9.92% 2.65% 2.80% -4.99% -22.56% 2.21% -
  Horiz. % 71.49% 79.36% 77.31% 75.21% 79.16% 102.21% 100.00%
EPS 22.04 41.39 41.12 20.58 7.32 104.13 80.29 -57.80%
  QoQ % -46.75% 0.66% 99.81% 181.15% -92.97% 29.69% -
  Horiz. % 27.45% 51.55% 51.21% 25.63% 9.12% 129.69% 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 8.3100 8.6200 8.6400 8.7000 7.9400 7.9200 7.4800 7.27%
  QoQ % -3.60% -0.23% -0.69% 9.57% 0.25% 5.88% -
  Horiz. % 111.10% 115.24% 115.51% 116.31% 106.15% 105.88% 100.00%
Adjusted Per Share Value based on latest NOSH - 93,500
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 1,573.89 1,748.09 1,702.98 1,524.24 1,582.56 2,046.81 2,002.67 -14.85%
  QoQ % -9.97% 2.65% 11.73% -3.69% -22.68% 2.20% -
  Horiz. % 78.59% 87.29% 85.04% 76.11% 79.02% 102.20% 100.00%
EPS 22.03 41.39 41.12 18.83 6.64 94.66 73.00 -55.04%
  QoQ % -46.77% 0.66% 118.37% 183.58% -92.99% 29.67% -
  Horiz. % 30.18% 56.70% 56.33% 25.79% 9.10% 129.67% 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 8.3054 8.6200 8.6400 8.0047 7.2066 7.2000 6.8007 14.27%
  QoQ % -3.65% -0.23% 7.94% 11.07% 0.09% 5.87% -
  Horiz. % 122.13% 126.75% 127.05% 117.70% 105.97% 105.87% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 8.9000 8.9500 8.5000 8.5000 8.3700 8.2900 8.0900 -
P/RPS 0.57 0.51 0.50 0.51 0.48 0.37 0.37 33.42%
  QoQ % 11.76% 2.00% -1.96% 6.25% 29.73% 0.00% -
  Horiz. % 154.05% 137.84% 135.14% 137.84% 129.73% 100.00% 100.00%
P/EPS 40.38 22.58 21.91 41.52 114.34 7.96 10.08 152.45%
  QoQ % 78.83% 3.06% -47.23% -63.69% 1,336.43% -21.03% -
  Horiz. % 400.60% 224.01% 217.36% 411.90% 1,134.33% 78.97% 100.00%
EY 2.48 4.43 4.56 2.41 0.87 12.56 9.93 -60.38%
  QoQ % -44.02% -2.85% 89.21% 177.01% -93.07% 26.49% -
  Horiz. % 24.97% 44.61% 45.92% 24.27% 8.76% 126.49% 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 1.07 1.04 0.98 0.98 1.05 1.05 1.08 -0.62%
  QoQ % 2.88% 6.12% 0.00% -6.67% 0.00% -2.78% -
  Horiz. % 99.07% 96.30% 90.74% 90.74% 97.22% 97.22% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 28/05/14 28/02/14 29/11/13 29/08/13 31/05/13 28/02/13 30/11/12 -
Price 8.7000 8.8700 9.0000 8.5300 8.7500 8.3200 8.4000 -
P/RPS 0.55 0.51 0.53 0.51 0.50 0.37 0.38 27.98%
  QoQ % 7.84% -3.77% 3.92% 2.00% 35.14% -2.63% -
  Horiz. % 144.74% 134.21% 139.47% 134.21% 131.58% 97.37% 100.00%
P/EPS 39.47 22.38 23.20 41.67 119.54 7.99 10.46 142.57%
  QoQ % 76.36% -3.53% -44.32% -65.14% 1,396.12% -23.61% -
  Horiz. % 377.34% 213.96% 221.80% 398.37% 1,142.83% 76.39% 100.00%
EY 2.53 4.47 4.31 2.40 0.84 12.52 9.56 -58.81%
  QoQ % -43.40% 3.71% 79.58% 185.71% -93.29% 30.96% -
  Horiz. % 26.46% 46.76% 45.08% 25.10% 8.79% 130.96% 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 1.03 1.04 0.98 1.10 1.05 1.12 -4.22%
  QoQ % 1.94% -0.96% 6.12% -10.91% 4.76% -6.25% -
  Horiz. % 93.75% 91.96% 92.86% 87.50% 98.21% 93.75% 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.
 


 

554  92  489  1157 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AVI 0.16+0.005 
 MTOUCHE 0.165+0.005 
 HSI-C7V 0.245-0.01 
 TIGER 0.0550.00 
 MYEG 1.23+0.01 
 HSI-H8W 0.15-0.01 
 JAG 0.045+0.005 
 SAPNRG 0.225-0.005 
 PWRWELL 0.37+0.015 
 ICON-WA 0.050.00 
Partners & Brokers