Highlights

[BLDPLNT] QoQ Cumulative Quarter Result on 2014-09-30 [#3]

Stock [BLDPLNT]: BLD PLANTATION BHD
Announcement Date 27-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Sep-2014  [#3]
Profit Trend QoQ -     39.76%    YoY -     -34.22%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 643,699 303,665 1,558,192 1,130,779 764,653 367,896 1,634,466 -46.36%
  QoQ % 111.98% -80.51% 37.80% 47.88% 107.84% -77.49% -
  Horiz. % 39.38% 18.58% 95.33% 69.18% 46.78% 22.51% 100.00%
PBT 7,248 1,235 46,667 28,365 17,936 7,395 36,525 -66.08%
  QoQ % 486.88% -97.35% 64.52% 58.15% 142.54% -79.75% -
  Horiz. % 19.84% 3.38% 127.77% 77.66% 49.11% 20.25% 100.00%
Tax -3,372 -1,085 -13,767 -10,357 -5,065 -2,119 328 -
  QoQ % -210.78% 92.12% -32.92% -104.48% -139.03% -746.04% -
  Horiz. % -1,028.05% -330.79% -4,197.26% -3,157.62% -1,544.21% -646.04% 100.00%
NP 3,876 150 32,900 18,008 12,871 5,276 36,853 -77.81%
  QoQ % 2,484.00% -99.54% 82.70% 39.91% 143.95% -85.68% -
  Horiz. % 10.52% 0.41% 89.27% 48.86% 34.93% 14.32% 100.00%
NP to SH 3,724 143 33,178 17,898 12,806 5,149 37,063 -78.48%
  QoQ % 2,504.20% -99.57% 85.37% 39.76% 148.71% -86.11% -
  Horiz. % 10.05% 0.39% 89.52% 48.29% 34.55% 13.89% 100.00%
Tax Rate 46.52 % 87.85 % 29.50 % 36.51 % 28.24 % 28.65 % -0.90 % -
  QoQ % -47.05% 197.80% -19.20% 29.28% -1.43% 3,283.33% -
  Horiz. % -5,168.89% -9,761.11% -3,277.78% -4,056.67% -3,137.78% -3,183.33% 100.00%
Total Cost 639,823 303,515 1,525,292 1,112,771 751,782 362,620 1,597,613 -45.76%
  QoQ % 110.80% -80.10% 37.07% 48.02% 107.32% -77.30% -
  Horiz. % 40.05% 19.00% 95.47% 69.65% 47.06% 22.70% 100.00%
Net Worth 800,360 800,360 800,360 784,465 779,790 776,555 805,969 -0.47%
  QoQ % 0.00% 0.00% 2.03% 0.60% 0.42% -3.65% -
  Horiz. % 99.30% 99.30% 99.30% 97.33% 96.75% 96.35% 100.00%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 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
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 800,360 800,360 800,360 784,465 779,790 776,555 805,969 -0.47%
  QoQ % 0.00% 0.00% 2.03% 0.60% 0.42% -3.65% -
  Horiz. % 99.30% 99.30% 99.30% 97.33% 96.75% 96.35% 100.00%
NOSH 93,500 93,500 93,500 93,500 93,500 93,448 93,500 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.06% -0.06% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 99.94% 100.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 0.60 % 0.05 % 2.11 % 1.59 % 1.68 % 1.43 % 2.25 % -58.67%
  QoQ % 1,100.00% -97.63% 32.70% -5.36% 17.48% -36.44% -
  Horiz. % 26.67% 2.22% 93.78% 70.67% 74.67% 63.56% 100.00%
ROE 0.47 % 0.02 % 4.15 % 2.28 % 1.64 % 0.66 % 4.60 % -78.24%
  QoQ % 2,250.00% -99.52% 82.02% 39.02% 148.48% -85.65% -
  Horiz. % 10.22% 0.43% 90.22% 49.57% 35.65% 14.35% 100.00%
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 688.45 324.78 1,666.52 1,209.39 817.81 393.69 1,748.09 -46.36%
  QoQ % 111.97% -80.51% 37.80% 47.88% 107.73% -77.48% -
  Horiz. % 39.38% 18.58% 95.33% 69.18% 46.78% 22.52% 100.00%
EPS 3.98 0.15 35.48 19.14 13.69 5.51 41.39 -79.10%
  QoQ % 2,553.33% -99.58% 85.37% 39.81% 148.46% -86.69% -
  Horiz. % 9.62% 0.36% 85.72% 46.24% 33.08% 13.31% 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 8.5600 8.3900 8.3400 8.3100 8.6200 -0.47%
  QoQ % 0.00% 0.00% 2.03% 0.60% 0.36% -3.60% -
  Horiz. % 99.30% 99.30% 99.30% 97.33% 96.75% 96.40% 100.00%
Adjusted Per Share Value based on latest NOSH - 93,500
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 688.45 324.78 1,666.52 1,209.39 817.81 393.47 1,748.09 -46.36%
  QoQ % 111.97% -80.51% 37.80% 47.88% 107.85% -77.49% -
  Horiz. % 39.38% 18.58% 95.33% 69.18% 46.78% 22.51% 100.00%
EPS 3.98 0.15 35.48 19.14 13.69 5.51 41.39 -79.10%
  QoQ % 2,553.33% -99.58% 85.37% 39.81% 148.46% -86.69% -
  Horiz. % 9.62% 0.36% 85.72% 46.24% 33.08% 13.31% 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 8.5600 8.3900 8.3400 8.3054 8.6200 -0.47%
  QoQ % 0.00% 0.00% 2.03% 0.60% 0.42% -3.65% -
  Horiz. % 99.30% 99.30% 99.30% 97.33% 96.75% 96.35% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 8.0000 8.2000 7.6500 8.1000 8.3200 8.9000 8.9500 -
P/RPS 1.16 2.52 0.46 0.67 1.02 2.26 0.51 73.21%
  QoQ % -53.97% 447.83% -31.34% -34.31% -54.87% 343.14% -
  Horiz. % 227.45% 494.12% 90.20% 131.37% 200.00% 443.14% 100.00%
P/EPS 200.86 5,361.54 21.56 42.31 60.75 161.52 22.58 331.04%
  QoQ % -96.25% 24,768.00% -49.04% -30.35% -62.39% 615.32% -
  Horiz. % 889.55% 23,744.64% 95.48% 187.38% 269.04% 715.32% 100.00%
EY 0.50 0.02 4.64 2.36 1.65 0.62 4.43 -76.74%
  QoQ % 2,400.00% -99.57% 96.61% 43.03% 166.13% -86.00% -
  Horiz. % 11.29% 0.45% 104.74% 53.27% 37.25% 14.00% 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 0.93 0.96 0.89 0.97 1.00 1.07 1.04 -7.20%
  QoQ % -3.12% 7.87% -8.25% -3.00% -6.54% 2.88% -
  Horiz. % 89.42% 92.31% 85.58% 93.27% 96.15% 102.88% 100.00%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 28/08/15 28/05/15 27/02/15 27/11/14 27/08/14 28/05/14 28/02/14 -
Price 8.1000 8.0500 8.0000 8.1000 8.0200 8.7000 8.8700 -
P/RPS 1.18 2.48 0.48 0.67 0.98 2.21 0.51 75.20%
  QoQ % -52.42% 416.67% -28.36% -31.63% -55.66% 333.33% -
  Horiz. % 231.37% 486.27% 94.12% 131.37% 192.16% 433.33% 100.00%
P/EPS 203.37 5,263.46 22.55 42.31 58.56 157.89 22.38 337.23%
  QoQ % -96.14% 23,241.29% -46.70% -27.75% -62.91% 605.50% -
  Horiz. % 908.71% 23,518.59% 100.76% 189.05% 261.66% 705.50% 100.00%
EY 0.49 0.02 4.44 2.36 1.71 0.63 4.47 -77.19%
  QoQ % 2,350.00% -99.55% 88.14% 38.01% 171.43% -85.91% -
  Horiz. % 10.96% 0.45% 99.33% 52.80% 38.26% 14.09% 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 0.95 0.94 0.93 0.97 0.96 1.05 1.03 -5.26%
  QoQ % 1.06% 1.08% -4.12% 1.04% -8.57% 1.94% -
  Horiz. % 92.23% 91.26% 90.29% 94.17% 93.20% 101.94% 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.
 


 

339  415  512  721 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.09-0.01 
 YONGTAI 0.155+0.02 
 HSI-C7K 0.31-0.20 
 SUPERMX 1.45+0.14 
 RSAWIT 0.355+0.035 
 HSI-H8K 0.19+0.08 
 XDL 0.160.00 
 THHEAVY 0.135+0.015 
 MTOUCHE 0.16+0.02 
 KNM 0.335+0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers