Highlights

[BLDPLNT] QoQ Annualized Quarter Result on 2012-12-31 [#4]

Stock [BLDPLNT]: BLD PLANTATION BHD
Announcement Date 28-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Dec-2012  [#4]
Profit Trend QoQ -     29.68%    YoY -     -16.97%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 1,592,289 1,425,162 1,479,692 1,913,764 1,872,492 1,773,646 1,976,004 -13.39%
  QoQ % 11.73% -3.69% -22.68% 2.20% 5.57% -10.24% -
  Horiz. % 80.58% 72.12% 74.88% 96.85% 94.76% 89.76% 100.00%
PBT 50,109 23,740 7,348 118,230 92,524 100,906 80,292 -26.95%
  QoQ % 111.08% 223.08% -93.78% 27.78% -8.31% 25.67% -
  Horiz. % 62.41% 29.57% 9.15% 147.25% 115.23% 125.67% 100.00%
Tax -14,082 -6,722 -1,868 -29,172 -23,314 -26,480 -21,192 -23.83%
  QoQ % -109.50% -259.85% 93.60% -25.12% 11.95% -24.95% -
  Horiz. % 66.45% 31.72% 8.81% 137.66% 110.02% 124.95% 100.00%
NP 36,026 17,018 5,480 89,058 69,209 74,426 59,100 -28.08%
  QoQ % 111.70% 210.55% -93.85% 28.68% -7.01% 25.93% -
  Horiz. % 60.96% 28.80% 9.27% 150.69% 117.11% 125.93% 100.00%
NP to SH 36,276 17,610 6,212 88,511 68,256 74,118 58,708 -27.43%
  QoQ % 106.00% 183.48% -92.98% 29.68% -7.91% 26.25% -
  Horiz. % 61.79% 30.00% 10.58% 150.76% 116.26% 126.25% 100.00%
Tax Rate 28.10 % 28.32 % 25.42 % 24.67 % 25.20 % 26.24 % 26.39 % 4.27%
  QoQ % -0.78% 11.41% 3.04% -2.10% -3.96% -0.57% -
  Horiz. % 106.48% 107.31% 96.32% 93.48% 95.49% 99.43% 100.00%
Total Cost 1,556,262 1,408,144 1,474,212 1,824,706 1,803,282 1,699,220 1,916,904 -12.96%
  QoQ % 10.52% -4.48% -19.21% 1.19% 6.12% -11.36% -
  Horiz. % 81.19% 73.46% 76.91% 95.19% 94.07% 88.64% 100.00%
Net Worth 807,840 748,434 673,815 673,196 635,862 625,583 615,295 19.88%
  QoQ % 7.94% 11.07% 0.09% 5.87% 1.64% 1.67% -
  Horiz. % 131.29% 121.64% 109.51% 109.41% 103.34% 101.67% 100.00%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 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
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 807,840 748,434 673,815 673,196 635,862 625,583 615,295 19.88%
  QoQ % 7.94% 11.07% 0.09% 5.87% 1.64% 1.67% -
  Horiz. % 131.29% 121.64% 109.51% 109.41% 103.34% 101.67% 100.00%
NOSH 93,500 86,027 84,863 84,999 85,008 84,997 84,985 6.57%
  QoQ % 8.69% 1.37% -0.16% -0.01% 0.01% 0.01% -
  Horiz. % 110.02% 101.23% 99.86% 100.02% 100.03% 100.01% 100.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 2.26 % 1.19 % 0.37 % 4.65 % 3.70 % 4.20 % 2.99 % -17.01%
  QoQ % 89.92% 221.62% -92.04% 25.68% -11.90% 40.47% -
  Horiz. % 75.59% 39.80% 12.37% 155.52% 123.75% 140.47% 100.00%
ROE 4.49 % 2.35 % 0.92 % 13.15 % 10.73 % 11.85 % 9.54 % -39.47%
  QoQ % 91.06% 155.43% -93.00% 22.55% -9.45% 24.21% -
  Horiz. % 47.06% 24.63% 9.64% 137.84% 112.47% 124.21% 100.00%
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 1,702.98 1,656.65 1,743.62 2,251.50 2,202.72 2,086.70 2,325.11 -18.73%
  QoQ % 2.80% -4.99% -22.56% 2.21% 5.56% -10.25% -
  Horiz. % 73.24% 71.25% 74.99% 96.83% 94.74% 89.75% 100.00%
EPS 41.12 20.58 7.32 104.13 80.29 87.20 69.08 -29.22%
  QoQ % 99.81% 181.15% -92.97% 29.69% -7.92% 26.23% -
  Horiz. % 59.53% 29.79% 10.60% 150.74% 116.23% 126.23% 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 8.6400 8.7000 7.9400 7.9200 7.4800 7.3600 7.2400 12.50%
  QoQ % -0.69% 9.57% 0.25% 5.88% 1.63% 1.66% -
  Horiz. % 119.34% 120.17% 109.67% 109.39% 103.31% 101.66% 100.00%
Adjusted Per Share Value based on latest NOSH - 93,500
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 1,702.98 1,524.24 1,582.56 2,046.81 2,002.67 1,896.95 2,113.37 -13.39%
  QoQ % 11.73% -3.69% -22.68% 2.20% 5.57% -10.24% -
  Horiz. % 80.58% 72.12% 74.88% 96.85% 94.76% 89.76% 100.00%
EPS 41.12 18.83 6.64 94.66 73.00 79.27 62.79 -24.57%
  QoQ % 118.37% 183.58% -92.99% 29.67% -7.91% 26.25% -
  Horiz. % 65.49% 29.99% 10.57% 150.76% 116.26% 126.25% 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 8.6400 8.0047 7.2066 7.2000 6.8007 6.6907 6.5807 19.88%
  QoQ % 7.94% 11.07% 0.09% 5.87% 1.64% 1.67% -
  Horiz. % 131.29% 121.64% 109.51% 109.41% 103.34% 101.67% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 8.5000 8.5000 8.3700 8.2900 8.0900 8.3800 9.2300 -
P/RPS 0.50 0.51 0.48 0.37 0.37 0.40 0.40 16.02%
  QoQ % -1.96% 6.25% 29.73% 0.00% -7.50% 0.00% -
  Horiz. % 125.00% 127.50% 120.00% 92.50% 92.50% 100.00% 100.00%
P/EPS 21.91 41.52 114.34 7.96 10.08 9.61 13.36 39.03%
  QoQ % -47.23% -63.69% 1,336.43% -21.03% 4.89% -28.07% -
  Horiz. % 164.00% 310.78% 855.84% 59.58% 75.45% 71.93% 100.00%
EY 4.56 2.41 0.87 12.56 9.93 10.41 7.48 -28.08%
  QoQ % 89.21% 177.01% -93.07% 26.49% -4.61% 39.17% -
  Horiz. % 60.96% 32.22% 11.63% 167.91% 132.75% 139.17% 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 0.98 1.05 1.05 1.08 1.14 1.27 -15.86%
  QoQ % 0.00% -6.67% 0.00% -2.78% -5.26% -10.24% -
  Horiz. % 77.17% 77.17% 82.68% 82.68% 85.04% 89.76% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 29/11/13 29/08/13 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 -
Price 9.0000 8.5300 8.7500 8.3200 8.4000 8.2000 8.0000 -
P/RPS 0.53 0.51 0.50 0.37 0.38 0.39 0.34 34.40%
  QoQ % 3.92% 2.00% 35.14% -2.63% -2.56% 14.71% -
  Horiz. % 155.88% 150.00% 147.06% 108.82% 111.76% 114.71% 100.00%
P/EPS 23.20 41.67 119.54 7.99 10.46 9.40 11.58 58.86%
  QoQ % -44.32% -65.14% 1,396.12% -23.61% 11.28% -18.83% -
  Horiz. % 200.35% 359.84% 1,032.30% 69.00% 90.33% 81.17% 100.00%
EY 4.31 2.40 0.84 12.52 9.56 10.63 8.64 -37.07%
  QoQ % 79.58% 185.71% -93.29% 30.96% -10.07% 23.03% -
  Horiz. % 49.88% 27.78% 9.72% 144.91% 110.65% 123.03% 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 1.04 0.98 1.10 1.05 1.12 1.11 1.10 -3.67%
  QoQ % 6.12% -10.91% 4.76% -6.25% 0.90% 0.91% -
  Horiz. % 94.55% 89.09% 100.00% 95.45% 101.82% 100.91% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers