Highlights

[BLDPLNT] QoQ Cumulative 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 -     152.50%    YoY -     -35.08%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 369,923 1,913,764 1,404,369 886,823 494,001 1,896,657 1,408,318 -58.95%
  QoQ % -80.67% 36.27% 58.36% 79.52% -73.95% 34.68% -
  Horiz. % 26.27% 135.89% 99.72% 62.97% 35.08% 134.68% 100.00%
PBT 1,837 118,230 69,393 50,453 20,073 125,760 103,681 -93.19%
  QoQ % -98.45% 70.38% 37.54% 151.35% -84.04% 21.30% -
  Horiz. % 1.77% 114.03% 66.93% 48.66% 19.36% 121.30% 100.00%
Tax -467 -29,172 -17,486 -13,240 -5,298 -19,154 -27,132 -93.32%
  QoQ % 98.40% -66.83% -32.07% -149.91% 72.34% 29.40% -
  Horiz. % 1.72% 107.52% 64.45% 48.80% 19.53% 70.60% 100.00%
NP 1,370 89,058 51,907 37,213 14,775 106,606 76,549 -93.14%
  QoQ % -98.46% 71.57% 39.49% 151.86% -86.14% 39.27% -
  Horiz. % 1.79% 116.34% 67.81% 48.61% 19.30% 139.27% 100.00%
NP to SH 1,553 88,511 51,192 37,059 14,677 106,599 76,198 -92.52%
  QoQ % -98.25% 72.90% 38.14% 152.50% -86.23% 39.90% -
  Horiz. % 2.04% 116.16% 67.18% 48.64% 19.26% 139.90% 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 368,553 1,824,706 1,352,462 849,610 479,226 1,790,051 1,331,769 -57.50%
  QoQ % -79.80% 34.92% 59.19% 77.29% -73.23% 34.41% -
  Horiz. % 27.67% 137.01% 101.55% 63.80% 35.98% 134.41% 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 0.23 % 13.15 % 8.05 % 5.92 % 2.39 % 17.74 % 13.30 % -93.30%
  QoQ % -98.25% 63.35% 35.98% 147.70% -86.53% 33.38% -
  Horiz. % 1.73% 98.87% 60.53% 44.51% 17.97% 133.38% 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 435.90 2,251.50 1,652.04 1,043.35 581.28 2,231.33 1,656.76 -58.91%
  QoQ % -80.64% 36.29% 58.34% 79.49% -73.95% 34.68% -
  Horiz. % 26.31% 135.90% 99.72% 62.98% 35.09% 134.68% 100.00%
EPS 1.83 104.13 60.22 43.60 17.27 125.41 89.64 -92.51%
  QoQ % -98.24% 72.92% 38.12% 152.46% -86.23% 39.90% -
  Horiz. % 2.04% 116.16% 67.18% 48.64% 19.27% 139.90% 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 395.64 2,046.81 1,502.00 948.47 528.34 2,028.51 1,506.22 -58.95%
  QoQ % -80.67% 36.27% 58.36% 79.52% -73.95% 34.68% -
  Horiz. % 26.27% 135.89% 99.72% 62.97% 35.08% 134.68% 100.00%
EPS 1.66 94.66 54.75 39.64 15.70 114.01 81.50 -92.52%
  QoQ % -98.25% 72.89% 38.12% 152.48% -86.23% 39.89% -
  Horiz. % 2.04% 116.15% 67.18% 48.64% 19.26% 139.89% 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 1.92 0.37 0.49 0.80 1.59 0.33 0.36 204.95%
  QoQ % 418.92% -24.49% -38.75% -49.69% 381.82% -8.33% -
  Horiz. % 533.33% 102.78% 136.11% 222.22% 441.67% 91.67% 100.00%
P/EPS 457.38 7.96 13.43 19.22 53.45 5.81 6.60 1,582.81%
  QoQ % 5,645.98% -40.73% -30.12% -64.04% 819.97% -11.97% -
  Horiz. % 6,930.00% 120.61% 203.48% 291.21% 809.85% 88.03% 100.00%
EY 0.22 12.56 7.44 5.20 1.87 17.20 15.14 -94.03%
  QoQ % -98.25% 68.82% 43.08% 178.07% -89.13% 13.61% -
  Horiz. % 1.45% 82.96% 49.14% 34.35% 12.35% 113.61% 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 2.01 0.37 0.51 0.79 1.38 0.43 0.42 183.72%
  QoQ % 443.24% -27.45% -35.44% -42.75% 220.93% 2.38% -
  Horiz. % 478.57% 88.10% 121.43% 188.10% 328.57% 102.38% 100.00%
P/EPS 478.14 7.99 13.95 18.81 46.32 7.58 7.70 1,464.18%
  QoQ % 5,884.23% -42.72% -25.84% -59.39% 511.08% -1.56% -
  Horiz. % 6,209.61% 103.77% 181.17% 244.29% 601.56% 98.44% 100.00%
EY 0.21 12.52 7.17 5.32 2.16 13.20 12.99 -93.59%
  QoQ % -98.32% 74.62% 34.77% 146.30% -83.64% 1.62% -
  Horiz. % 1.62% 96.38% 55.20% 40.95% 16.63% 101.62% 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.
 


 

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