Highlights

[BLDPLNT] QoQ Cumulative Quarter Result on 2013-09-30 [#3]

Stock [BLDPLNT]: BLD PLANTATION BHD
Announcement Date 29-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Sep-2013  [#3]
Profit Trend QoQ -     208.99%    YoY -     -46.85%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 764,653 367,896 1,634,466 1,194,217 712,581 369,923 1,913,764 -45.84%
  QoQ % 107.84% -77.49% 36.87% 67.59% 92.63% -80.67% -
  Horiz. % 39.96% 19.22% 85.41% 62.40% 37.23% 19.33% 100.00%
PBT 17,936 7,395 36,525 37,582 11,870 1,837 118,230 -71.65%
  QoQ % 142.54% -79.75% -2.81% 216.61% 546.16% -98.45% -
  Horiz. % 15.17% 6.25% 30.89% 31.79% 10.04% 1.55% 100.00%
Tax -5,065 -2,119 328 -10,562 -3,361 -467 -29,172 -68.98%
  QoQ % -139.03% -746.04% 103.11% -214.25% -619.70% 98.40% -
  Horiz. % 17.36% 7.26% -1.12% 36.21% 11.52% 1.60% 100.00%
NP 12,871 5,276 36,853 27,020 8,509 1,370 89,058 -72.56%
  QoQ % 143.95% -85.68% 36.39% 217.55% 521.09% -98.46% -
  Horiz. % 14.45% 5.92% 41.38% 30.34% 9.55% 1.54% 100.00%
NP to SH 12,806 5,149 37,063 27,207 8,805 1,553 88,511 -72.54%
  QoQ % 148.71% -86.11% 36.23% 208.99% 466.97% -98.25% -
  Horiz. % 14.47% 5.82% 41.87% 30.74% 9.95% 1.75% 100.00%
Tax Rate 28.24 % 28.65 % -0.90 % 28.10 % 28.32 % 25.42 % 24.67 % 9.46%
  QoQ % -1.43% 3,283.33% -103.20% -0.78% 11.41% 3.04% -
  Horiz. % 114.47% 116.13% -3.65% 113.90% 114.80% 103.04% 100.00%
Total Cost 751,782 362,620 1,597,613 1,167,197 704,072 368,553 1,824,706 -44.72%
  QoQ % 107.32% -77.30% 36.88% 65.78% 91.04% -79.80% -
  Horiz. % 41.20% 19.87% 87.55% 63.97% 38.59% 20.20% 100.00%
Net Worth 779,790 776,555 805,969 807,840 748,434 673,815 673,196 10.33%
  QoQ % 0.42% -3.65% -0.23% 7.94% 11.07% 0.09% -
  Horiz. % 115.83% 115.35% 119.72% 120.00% 111.18% 100.09% 100.00%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 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
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 779,790 776,555 805,969 807,840 748,434 673,815 673,196 10.33%
  QoQ % 0.42% -3.65% -0.23% 7.94% 11.07% 0.09% -
  Horiz. % 115.83% 115.35% 119.72% 120.00% 111.18% 100.09% 100.00%
NOSH 93,500 93,448 93,500 93,500 86,027 84,863 84,999 6.58%
  QoQ % 0.06% -0.06% 0.00% 8.69% 1.37% -0.16% -
  Horiz. % 110.00% 109.94% 110.00% 110.00% 101.21% 99.84% 100.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 1.68 % 1.43 % 2.25 % 2.26 % 1.19 % 0.37 % 4.65 % -49.37%
  QoQ % 17.48% -36.44% -0.44% 89.92% 221.62% -92.04% -
  Horiz. % 36.13% 30.75% 48.39% 48.60% 25.59% 7.96% 100.00%
ROE 1.64 % 0.66 % 4.60 % 3.37 % 1.18 % 0.23 % 13.15 % -75.13%
  QoQ % 148.48% -85.65% 36.50% 185.59% 413.04% -98.25% -
  Horiz. % 12.47% 5.02% 34.98% 25.63% 8.97% 1.75% 100.00%
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 817.81 393.69 1,748.09 1,277.24 828.32 435.90 2,251.50 -49.19%
  QoQ % 107.73% -77.48% 36.86% 54.20% 90.03% -80.64% -
  Horiz. % 36.32% 17.49% 77.64% 56.73% 36.79% 19.36% 100.00%
EPS 13.69 5.51 41.39 30.84 10.29 1.83 104.13 -74.24%
  QoQ % 148.46% -86.69% 34.21% 199.71% 462.30% -98.24% -
  Horiz. % 13.15% 5.29% 39.75% 29.62% 9.88% 1.76% 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 8.3400 8.3100 8.6200 8.6400 8.7000 7.9400 7.9200 3.51%
  QoQ % 0.36% -3.60% -0.23% -0.69% 9.57% 0.25% -
  Horiz. % 105.30% 104.92% 108.84% 109.09% 109.85% 100.25% 100.00%
Adjusted Per Share Value based on latest NOSH - 93,500
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 817.81 393.47 1,748.09 1,277.24 762.12 395.64 2,046.81 -45.84%
  QoQ % 107.85% -77.49% 36.86% 67.59% 92.63% -80.67% -
  Horiz. % 39.96% 19.22% 85.41% 62.40% 37.23% 19.33% 100.00%
EPS 13.69 5.51 41.39 30.84 9.42 1.66 94.66 -72.55%
  QoQ % 148.46% -86.69% 34.21% 227.39% 467.47% -98.25% -
  Horiz. % 14.46% 5.82% 43.72% 32.58% 9.95% 1.75% 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 8.3400 8.3054 8.6200 8.6400 8.0047 7.2066 7.2000 10.32%
  QoQ % 0.42% -3.65% -0.23% 7.94% 11.07% 0.09% -
  Horiz. % 115.83% 115.35% 119.72% 120.00% 111.18% 100.09% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 8.3200 8.9000 8.9500 8.5000 8.5000 8.3700 8.2900 -
P/RPS 1.02 2.26 0.51 0.67 1.03 1.92 0.37 96.97%
  QoQ % -54.87% 343.14% -23.88% -34.95% -46.35% 418.92% -
  Horiz. % 275.68% 610.81% 137.84% 181.08% 278.38% 518.92% 100.00%
P/EPS 60.75 161.52 22.58 29.21 83.05 457.38 7.96 289.08%
  QoQ % -62.39% 615.32% -22.70% -64.83% -81.84% 5,645.98% -
  Horiz. % 763.19% 2,029.15% 283.67% 366.96% 1,043.34% 5,745.98% 100.00%
EY 1.65 0.62 4.43 3.42 1.20 0.22 12.56 -74.25%
  QoQ % 166.13% -86.00% 29.53% 185.00% 445.45% -98.25% -
  Horiz. % 13.14% 4.94% 35.27% 27.23% 9.55% 1.75% 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 1.00 1.07 1.04 0.98 0.98 1.05 1.05 -3.21%
  QoQ % -6.54% 2.88% 6.12% 0.00% -6.67% 0.00% -
  Horiz. % 95.24% 101.90% 99.05% 93.33% 93.33% 100.00% 100.00%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 27/08/14 28/05/14 28/02/14 29/11/13 29/08/13 31/05/13 28/02/13 -
Price 8.0200 8.7000 8.8700 9.0000 8.5300 8.7500 8.3200 -
P/RPS 0.98 2.21 0.51 0.70 1.03 2.01 0.37 91.77%
  QoQ % -55.66% 333.33% -27.14% -32.04% -48.76% 443.24% -
  Horiz. % 264.86% 597.30% 137.84% 189.19% 278.38% 543.24% 100.00%
P/EPS 58.56 157.89 22.38 30.93 83.34 478.14 7.99 278.69%
  QoQ % -62.91% 605.50% -27.64% -62.89% -82.57% 5,884.23% -
  Horiz. % 732.92% 1,976.10% 280.10% 387.11% 1,043.05% 5,984.23% 100.00%
EY 1.71 0.63 4.47 3.23 1.20 0.21 12.52 -73.58%
  QoQ % 171.43% -85.91% 38.39% 169.17% 471.43% -98.32% -
  Horiz. % 13.66% 5.03% 35.70% 25.80% 9.58% 1.68% 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 1.05 1.03 1.04 0.98 1.10 1.05 -5.81%
  QoQ % -8.57% 1.94% -0.96% 6.12% -10.91% 4.76% -
  Horiz. % 91.43% 100.00% 98.10% 99.05% 93.33% 104.76% 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