Highlights

[BLDPLNT] QoQ Annualized Quarter Result on 2012-09-30 [#3]

Stock [BLDPLNT]: BLD PLANTATION BHD
Announcement Date 30-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Sep-2012  [#3]
Profit Trend QoQ -     -7.91%    YoY -     -32.82%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 1,425,162 1,479,692 1,913,764 1,872,492 1,773,646 1,976,004 1,896,657 -17.36%
  QoQ % -3.69% -22.68% 2.20% 5.57% -10.24% 4.18% -
  Horiz. % 75.14% 78.02% 100.90% 98.73% 93.51% 104.18% 100.00%
PBT 23,740 7,348 118,230 92,524 100,906 80,292 125,760 -67.13%
  QoQ % 223.08% -93.78% 27.78% -8.31% 25.67% -36.15% -
  Horiz. % 18.88% 5.84% 94.01% 73.57% 80.24% 63.85% 100.00%
Tax -6,722 -1,868 -29,172 -23,314 -26,480 -21,192 -19,154 -50.28%
  QoQ % -259.85% 93.60% -25.12% 11.95% -24.95% -10.64% -
  Horiz. % 35.09% 9.75% 152.30% 121.72% 138.25% 110.64% 100.00%
NP 17,018 5,480 89,058 69,209 74,426 59,100 106,606 -70.61%
  QoQ % 210.55% -93.85% 28.68% -7.01% 25.93% -44.56% -
  Horiz. % 15.96% 5.14% 83.54% 64.92% 69.81% 55.44% 100.00%
NP to SH 17,610 6,212 88,511 68,256 74,118 58,708 106,599 -69.93%
  QoQ % 183.48% -92.98% 29.68% -7.91% 26.25% -44.93% -
  Horiz. % 16.52% 5.83% 83.03% 64.03% 69.53% 55.07% 100.00%
Tax Rate 28.32 % 25.42 % 24.67 % 25.20 % 26.24 % 26.39 % 15.23 % 51.27%
  QoQ % 11.41% 3.04% -2.10% -3.96% -0.57% 73.28% -
  Horiz. % 185.95% 166.91% 161.98% 165.46% 172.29% 173.28% 100.00%
Total Cost 1,408,144 1,474,212 1,824,706 1,803,282 1,699,220 1,916,904 1,790,051 -14.80%
  QoQ % -4.48% -19.21% 1.19% 6.12% -11.36% 7.09% -
  Horiz. % 78.67% 82.36% 101.94% 100.74% 94.93% 107.09% 100.00%
Net Worth 748,434 673,815 673,196 635,862 625,583 615,295 600,958 15.77%
  QoQ % 11.07% 0.09% 5.87% 1.64% 1.67% 2.39% -
  Horiz. % 124.54% 112.12% 112.02% 105.81% 104.10% 102.39% 100.00%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 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
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 748,434 673,815 673,196 635,862 625,583 615,295 600,958 15.77%
  QoQ % 11.07% 0.09% 5.87% 1.64% 1.67% 2.39% -
  Horiz. % 124.54% 112.12% 112.02% 105.81% 104.10% 102.39% 100.00%
NOSH 86,027 84,863 84,999 85,008 84,997 84,985 85,001 0.80%
  QoQ % 1.37% -0.16% -0.01% 0.01% 0.01% -0.02% -
  Horiz. % 101.21% 99.84% 100.00% 100.01% 100.00% 99.98% 100.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 1.19 % 0.37 % 4.65 % 3.70 % 4.20 % 2.99 % 5.62 % -64.51%
  QoQ % 221.62% -92.04% 25.68% -11.90% 40.47% -46.80% -
  Horiz. % 21.17% 6.58% 82.74% 65.84% 74.73% 53.20% 100.00%
ROE 2.35 % 0.92 % 13.15 % 10.73 % 11.85 % 9.54 % 17.74 % -74.05%
  QoQ % 155.43% -93.00% 22.55% -9.45% 24.21% -46.22% -
  Horiz. % 13.25% 5.19% 74.13% 60.48% 66.80% 53.78% 100.00%
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 1,656.65 1,743.62 2,251.50 2,202.72 2,086.70 2,325.11 2,231.33 -18.02%
  QoQ % -4.99% -22.56% 2.21% 5.56% -10.25% 4.20% -
  Horiz. % 74.24% 78.14% 100.90% 98.72% 93.52% 104.20% 100.00%
EPS 20.58 7.32 104.13 80.29 87.20 69.08 125.41 -70.06%
  QoQ % 181.15% -92.97% 29.69% -7.92% 26.23% -44.92% -
  Horiz. % 16.41% 5.84% 83.03% 64.02% 69.53% 55.08% 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 8.7000 7.9400 7.9200 7.4800 7.3600 7.2400 7.0700 14.85%
  QoQ % 9.57% 0.25% 5.88% 1.63% 1.66% 2.40% -
  Horiz. % 123.06% 112.31% 112.02% 105.80% 104.10% 102.40% 100.00%
Adjusted Per Share Value based on latest NOSH - 93,500
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 1,524.24 1,582.56 2,046.81 2,002.67 1,896.95 2,113.37 2,028.51 -17.36%
  QoQ % -3.69% -22.68% 2.20% 5.57% -10.24% 4.18% -
  Horiz. % 75.14% 78.02% 100.90% 98.73% 93.51% 104.18% 100.00%
EPS 18.83 6.64 94.66 73.00 79.27 62.79 114.01 -69.93%
  QoQ % 183.58% -92.99% 29.67% -7.91% 26.25% -44.93% -
  Horiz. % 16.52% 5.82% 83.03% 64.03% 69.53% 55.07% 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 8.0047 7.2066 7.2000 6.8007 6.6907 6.5807 6.4274 15.77%
  QoQ % 11.07% 0.09% 5.87% 1.64% 1.67% 2.39% -
  Horiz. % 124.54% 112.12% 112.02% 105.81% 104.10% 102.39% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 8.5000 8.3700 8.2900 8.0900 8.3800 9.2300 7.2900 -
P/RPS 0.51 0.48 0.37 0.37 0.40 0.40 0.33 33.71%
  QoQ % 6.25% 29.73% 0.00% -7.50% 0.00% 21.21% -
  Horiz. % 154.55% 145.45% 112.12% 112.12% 121.21% 121.21% 100.00%
P/EPS 41.52 114.34 7.96 10.08 9.61 13.36 5.81 271.46%
  QoQ % -63.69% 1,336.43% -21.03% 4.89% -28.07% 129.95% -
  Horiz. % 714.63% 1,967.99% 137.01% 173.49% 165.40% 229.95% 100.00%
EY 2.41 0.87 12.56 9.93 10.41 7.48 17.20 -73.06%
  QoQ % 177.01% -93.07% 26.49% -4.61% 39.17% -56.51% -
  Horiz. % 14.01% 5.06% 73.02% 57.73% 60.52% 43.49% 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 0.98 1.05 1.05 1.08 1.14 1.27 1.03 -3.27%
  QoQ % -6.67% 0.00% -2.78% -5.26% -10.24% 23.30% -
  Horiz. % 95.15% 101.94% 101.94% 104.85% 110.68% 123.30% 100.00%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 29/08/13 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 -
Price 8.5300 8.7500 8.3200 8.4000 8.2000 8.0000 9.5000 -
P/RPS 0.51 0.50 0.37 0.38 0.39 0.34 0.43 12.06%
  QoQ % 2.00% 35.14% -2.63% -2.56% 14.71% -20.93% -
  Horiz. % 118.60% 116.28% 86.05% 88.37% 90.70% 79.07% 100.00%
P/EPS 41.67 119.54 7.99 10.46 9.40 11.58 7.58 211.81%
  QoQ % -65.14% 1,396.12% -23.61% 11.28% -18.83% 52.77% -
  Horiz. % 549.74% 1,577.04% 105.41% 137.99% 124.01% 152.77% 100.00%
EY 2.40 0.84 12.52 9.56 10.63 8.64 13.20 -67.94%
  QoQ % 185.71% -93.29% 30.96% -10.07% 23.03% -34.55% -
  Horiz. % 18.18% 6.36% 94.85% 72.42% 80.53% 65.45% 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 0.98 1.10 1.05 1.12 1.11 1.10 1.34 -18.84%
  QoQ % -10.91% 4.76% -6.25% 0.90% 0.91% -17.91% -
  Horiz. % 73.13% 82.09% 78.36% 83.58% 82.84% 82.09% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

377  560  553 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LUSTER 0.245-0.01 
 FOCUS-PA 0.020.00 
 LKL 0.40+0.025 
 HIAPTEK 0.50-0.01 
 BORNOIL 0.05+0.005 
 PERMAJU 0.19-0.02 
 SAPNRG 0.140.00 
 FOCUS 0.46-0.04 
 PA 0.535+0.025 
 DAYA 0.02+0.005 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS