Highlights

[BLDPLNT] QoQ Cumulative Quarter Result on 2014-06-30 [#2]

Stock [BLDPLNT]: BLD PLANTATION BHD
Announcement Date 27-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Jun-2014  [#2]
Profit Trend QoQ -     148.71%    YoY -     45.44%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 303,665 1,558,192 1,130,779 764,653 367,896 1,634,466 1,194,217 -59.90%
  QoQ % -80.51% 37.80% 47.88% 107.84% -77.49% 36.87% -
  Horiz. % 25.43% 130.48% 94.69% 64.03% 30.81% 136.87% 100.00%
PBT 1,235 46,667 28,365 17,936 7,395 36,525 37,582 -89.76%
  QoQ % -97.35% 64.52% 58.15% 142.54% -79.75% -2.81% -
  Horiz. % 3.29% 124.17% 75.47% 47.72% 19.68% 97.19% 100.00%
Tax -1,085 -13,767 -10,357 -5,065 -2,119 328 -10,562 -78.10%
  QoQ % 92.12% -32.92% -104.48% -139.03% -746.04% 103.11% -
  Horiz. % 10.27% 130.34% 98.06% 47.95% 20.06% -3.11% 100.00%
NP 150 32,900 18,008 12,871 5,276 36,853 27,020 -96.87%
  QoQ % -99.54% 82.70% 39.91% 143.95% -85.68% 36.39% -
  Horiz. % 0.56% 121.76% 66.65% 47.64% 19.53% 136.39% 100.00%
NP to SH 143 33,178 17,898 12,806 5,149 37,063 27,207 -96.99%
  QoQ % -99.57% 85.37% 39.76% 148.71% -86.11% 36.23% -
  Horiz. % 0.53% 121.95% 65.78% 47.07% 18.93% 136.23% 100.00%
Tax Rate 87.85 % 29.50 % 36.51 % 28.24 % 28.65 % -0.90 % 28.10 % 113.96%
  QoQ % 197.80% -19.20% 29.28% -1.43% 3,283.33% -103.20% -
  Horiz. % 312.63% 104.98% 129.93% 100.50% 101.96% -3.20% 100.00%
Total Cost 303,515 1,525,292 1,112,771 751,782 362,620 1,597,613 1,167,197 -59.29%
  QoQ % -80.10% 37.07% 48.02% 107.32% -77.30% 36.88% -
  Horiz. % 26.00% 130.68% 95.34% 64.41% 31.07% 136.88% 100.00%
Net Worth 800,360 800,360 784,465 779,790 776,555 805,969 807,840 -0.62%
  QoQ % 0.00% 2.03% 0.60% 0.42% -3.65% -0.23% -
  Horiz. % 99.07% 99.07% 97.11% 96.53% 96.13% 99.77% 100.00%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 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
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 800,360 800,360 784,465 779,790 776,555 805,969 807,840 -0.62%
  QoQ % 0.00% 2.03% 0.60% 0.42% -3.65% -0.23% -
  Horiz. % 99.07% 99.07% 97.11% 96.53% 96.13% 99.77% 100.00%
NOSH 93,500 93,500 93,500 93,500 93,448 93,500 93,500 -
  QoQ % 0.00% 0.00% 0.00% 0.06% -0.06% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 99.94% 100.00% 100.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 0.05 % 2.11 % 1.59 % 1.68 % 1.43 % 2.25 % 2.26 % -92.14%
  QoQ % -97.63% 32.70% -5.36% 17.48% -36.44% -0.44% -
  Horiz. % 2.21% 93.36% 70.35% 74.34% 63.27% 99.56% 100.00%
ROE 0.02 % 4.15 % 2.28 % 1.64 % 0.66 % 4.60 % 3.37 % -96.73%
  QoQ % -99.52% 82.02% 39.02% 148.48% -85.65% 36.50% -
  Horiz. % 0.59% 123.15% 67.66% 48.66% 19.58% 136.50% 100.00%
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 324.78 1,666.52 1,209.39 817.81 393.69 1,748.09 1,277.24 -59.90%
  QoQ % -80.51% 37.80% 47.88% 107.73% -77.48% 36.86% -
  Horiz. % 25.43% 130.48% 94.69% 64.03% 30.82% 136.86% 100.00%
EPS 0.15 35.48 19.14 13.69 5.51 41.39 30.84 -97.14%
  QoQ % -99.58% 85.37% 39.81% 148.46% -86.69% 34.21% -
  Horiz. % 0.49% 115.05% 62.06% 44.39% 17.87% 134.21% 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 8.5600 8.5600 8.3900 8.3400 8.3100 8.6200 8.6400 -0.62%
  QoQ % 0.00% 2.03% 0.60% 0.36% -3.60% -0.23% -
  Horiz. % 99.07% 99.07% 97.11% 96.53% 96.18% 99.77% 100.00%
Adjusted Per Share Value based on latest NOSH - 93,500
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 324.78 1,666.52 1,209.39 817.81 393.47 1,748.09 1,277.24 -59.90%
  QoQ % -80.51% 37.80% 47.88% 107.85% -77.49% 36.86% -
  Horiz. % 25.43% 130.48% 94.69% 64.03% 30.81% 136.86% 100.00%
EPS 0.15 35.48 19.14 13.69 5.51 41.39 30.84 -97.14%
  QoQ % -99.58% 85.37% 39.81% 148.46% -86.69% 34.21% -
  Horiz. % 0.49% 115.05% 62.06% 44.39% 17.87% 134.21% 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 8.5600 8.5600 8.3900 8.3400 8.3054 8.6200 8.6400 -0.62%
  QoQ % 0.00% 2.03% 0.60% 0.42% -3.65% -0.23% -
  Horiz. % 99.07% 99.07% 97.11% 96.53% 96.13% 99.77% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 8.2000 7.6500 8.1000 8.3200 8.9000 8.9500 8.5000 -
P/RPS 2.52 0.46 0.67 1.02 2.26 0.51 0.67 142.05%
  QoQ % 447.83% -31.34% -34.31% -54.87% 343.14% -23.88% -
  Horiz. % 376.12% 68.66% 100.00% 152.24% 337.31% 76.12% 100.00%
P/EPS 5,361.54 21.56 42.31 60.75 161.52 22.58 29.21 3,140.05%
  QoQ % 24,768.00% -49.04% -30.35% -62.39% 615.32% -22.70% -
  Horiz. % 18,355.15% 73.81% 144.85% 207.98% 552.96% 77.30% 100.00%
EY 0.02 4.64 2.36 1.65 0.62 4.43 3.42 -96.76%
  QoQ % -99.57% 96.61% 43.03% 166.13% -86.00% 29.53% -
  Horiz. % 0.58% 135.67% 69.01% 48.25% 18.13% 129.53% 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 0.96 0.89 0.97 1.00 1.07 1.04 0.98 -1.37%
  QoQ % 7.87% -8.25% -3.00% -6.54% 2.88% 6.12% -
  Horiz. % 97.96% 90.82% 98.98% 102.04% 109.18% 106.12% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 28/05/15 27/02/15 27/11/14 27/08/14 28/05/14 28/02/14 29/11/13 -
Price 8.0500 8.0000 8.1000 8.0200 8.7000 8.8700 9.0000 -
P/RPS 2.48 0.48 0.67 0.98 2.21 0.51 0.70 132.58%
  QoQ % 416.67% -28.36% -31.63% -55.66% 333.33% -27.14% -
  Horiz. % 354.29% 68.57% 95.71% 140.00% 315.71% 72.86% 100.00%
P/EPS 5,263.46 22.55 42.31 58.56 157.89 22.38 30.93 2,980.49%
  QoQ % 23,241.29% -46.70% -27.75% -62.91% 605.50% -27.64% -
  Horiz. % 17,017.33% 72.91% 136.79% 189.33% 510.48% 72.36% 100.00%
EY 0.02 4.44 2.36 1.71 0.63 4.47 3.23 -96.64%
  QoQ % -99.55% 88.14% 38.01% 171.43% -85.91% 38.39% -
  Horiz. % 0.62% 137.46% 73.07% 52.94% 19.50% 138.39% 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 0.94 0.93 0.97 0.96 1.05 1.03 1.04 -6.52%
  QoQ % 1.08% -4.12% 1.04% -8.57% 1.94% -0.96% -
  Horiz. % 90.38% 89.42% 93.27% 92.31% 100.96% 99.04% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

276  477  578  1160 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PUC 0.185+0.005 
 SERBADK 0.38-0.015 
 RESINTC 0.785+0.19 
 M3TECH 0.055-0.01 
 DNEX 0.705-0.015 
 FOCUS 0.040.00 
 DSONIC 0.465+0.005 
 SERSOL 0.550.00 
 TANCO 0.205-0.005 
 SALUTE 0.635+0.035 
PARTNERS & BROKERS