Highlights

[BLDPLNT] QoQ Cumulative 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 -     466.97%    YoY -     -76.24%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 367,896 1,634,466 1,194,217 712,581 369,923 1,913,764 1,404,369 -59.09%
  QoQ % -77.49% 36.87% 67.59% 92.63% -80.67% 36.27% -
  Horiz. % 26.20% 116.38% 85.04% 50.74% 26.34% 136.27% 100.00%
PBT 7,395 36,525 37,582 11,870 1,837 118,230 69,393 -77.55%
  QoQ % -79.75% -2.81% 216.61% 546.16% -98.45% 70.38% -
  Horiz. % 10.66% 52.63% 54.16% 17.11% 2.65% 170.38% 100.00%
Tax -2,119 328 -10,562 -3,361 -467 -29,172 -17,486 -75.54%
  QoQ % -746.04% 103.11% -214.25% -619.70% 98.40% -66.83% -
  Horiz. % 12.12% -1.88% 60.40% 19.22% 2.67% 166.83% 100.00%
NP 5,276 36,853 27,020 8,509 1,370 89,058 51,907 -78.25%
  QoQ % -85.68% 36.39% 217.55% 521.09% -98.46% 71.57% -
  Horiz. % 10.16% 71.00% 52.05% 16.39% 2.64% 171.57% 100.00%
NP to SH 5,149 37,063 27,207 8,805 1,553 88,511 51,192 -78.40%
  QoQ % -86.11% 36.23% 208.99% 466.97% -98.25% 72.90% -
  Horiz. % 10.06% 72.40% 53.15% 17.20% 3.03% 172.90% 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 362,620 1,597,613 1,167,197 704,072 368,553 1,824,706 1,352,462 -58.45%
  QoQ % -77.30% 36.88% 65.78% 91.04% -79.80% 34.92% -
  Horiz. % 26.81% 118.13% 86.30% 52.06% 27.25% 134.92% 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 0.66 % 4.60 % 3.37 % 1.18 % 0.23 % 13.15 % 8.05 % -81.16%
  QoQ % -85.65% 36.50% 185.59% 413.04% -98.25% 63.35% -
  Horiz. % 8.20% 57.14% 41.86% 14.66% 2.86% 163.35% 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 393.69 1,748.09 1,277.24 828.32 435.90 2,251.50 1,652.04 -61.60%
  QoQ % -77.48% 36.86% 54.20% 90.03% -80.64% 36.29% -
  Horiz. % 23.83% 105.81% 77.31% 50.14% 26.39% 136.29% 100.00%
EPS 5.51 41.39 30.84 10.29 1.83 104.13 60.22 -79.72%
  QoQ % -86.69% 34.21% 199.71% 462.30% -98.24% 72.92% -
  Horiz. % 9.15% 68.73% 51.21% 17.09% 3.04% 172.92% 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 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 393.47 1,748.09 1,277.24 762.12 395.64 2,046.81 1,502.00 -59.09%
  QoQ % -77.49% 36.86% 67.59% 92.63% -80.67% 36.27% -
  Horiz. % 26.20% 116.38% 85.04% 50.74% 26.34% 136.27% 100.00%
EPS 5.51 41.39 30.84 9.42 1.66 94.66 54.75 -78.39%
  QoQ % -86.69% 34.21% 227.39% 467.47% -98.25% 72.89% -
  Horiz. % 10.06% 75.60% 56.33% 17.21% 3.03% 172.89% 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 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 2.26 0.51 0.67 1.03 1.92 0.37 0.49 177.34%
  QoQ % 343.14% -23.88% -34.95% -46.35% 418.92% -24.49% -
  Horiz. % 461.22% 104.08% 136.73% 210.20% 391.84% 75.51% 100.00%
P/EPS 161.52 22.58 29.21 83.05 457.38 7.96 13.43 425.72%
  QoQ % 615.32% -22.70% -64.83% -81.84% 5,645.98% -40.73% -
  Horiz. % 1,202.68% 168.13% 217.50% 618.39% 3,405.66% 59.27% 100.00%
EY 0.62 4.43 3.42 1.20 0.22 12.56 7.44 -80.95%
  QoQ % -86.00% 29.53% 185.00% 445.45% -98.25% 68.82% -
  Horiz. % 8.33% 59.54% 45.97% 16.13% 2.96% 168.82% 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 2.21 0.51 0.70 1.03 2.01 0.37 0.51 166.03%
  QoQ % 333.33% -27.14% -32.04% -48.76% 443.24% -27.45% -
  Horiz. % 433.33% 100.00% 137.25% 201.96% 394.12% 72.55% 100.00%
P/EPS 157.89 22.38 30.93 83.34 478.14 7.99 13.95 404.85%
  QoQ % 605.50% -27.64% -62.89% -82.57% 5,884.23% -42.72% -
  Horiz. % 1,131.83% 160.43% 221.72% 597.42% 3,427.53% 57.28% 100.00%
EY 0.63 4.47 3.23 1.20 0.21 12.52 7.17 -80.26%
  QoQ % -85.91% 38.39% 169.17% 471.43% -98.32% 74.62% -
  Horiz. % 8.79% 62.34% 45.05% 16.74% 2.93% 174.62% 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 1.05 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.
 


 

431  309  530  716 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.285+0.03 
 VC 0.085-0.005 
 SUPERMX 1.54+0.09 
 ICON 0.415+0.295 
 XDL 0.165+0.005 
 HSI-H8K 0.135-0.055 
 OCR-PA 0.0250.00 
 MYEG 1.14+0.03 
 HSI-C7K 0.395+0.085 
 DGB 0.135-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
2. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
3. Bank Negara MPC cuts OPR by 25bp to 2.75% save malaysia!!!
4. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
5. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
6. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
7. China will keep buying our palm oil, Darell Leiking says save malaysia!!!
8. Notion Vtec Berhad – PART I - by Davidtslim: A high precision metal parts Specialist who rides on Electronic Manufacturing Services (“EMS”) Davidtslim sharing
Partners & Brokers