Highlights

[BLDPLNT] QoQ Cumulative Quarter Result on 2012-12-31 [#4]

Stock [BLDPLNT]: BLD PLANTATION BHD
Announcement Date 28-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Dec-2012  [#4]
Profit Trend QoQ -     72.90%    YoY -     -16.97%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 1,194,217 712,581 369,923 1,913,764 1,404,369 886,823 494,001 80.03%
  QoQ % 67.59% 92.63% -80.67% 36.27% 58.36% 79.52% -
  Horiz. % 241.74% 144.25% 74.88% 387.40% 284.28% 179.52% 100.00%
PBT 37,582 11,870 1,837 118,230 69,393 50,453 20,073 51.85%
  QoQ % 216.61% 546.16% -98.45% 70.38% 37.54% 151.35% -
  Horiz. % 187.23% 59.13% 9.15% 589.00% 345.70% 251.35% 100.00%
Tax -10,562 -3,361 -467 -29,172 -17,486 -13,240 -5,298 58.33%
  QoQ % -214.25% -619.70% 98.40% -66.83% -32.07% -149.91% -
  Horiz. % 199.36% 63.44% 8.81% 550.62% 330.05% 249.91% 100.00%
NP 27,020 8,509 1,370 89,058 51,907 37,213 14,775 49.49%
  QoQ % 217.55% 521.09% -98.46% 71.57% 39.49% 151.86% -
  Horiz. % 182.88% 57.59% 9.27% 602.76% 351.32% 251.86% 100.00%
NP to SH 27,207 8,805 1,553 88,511 51,192 37,059 14,677 50.85%
  QoQ % 208.99% 466.97% -98.25% 72.90% 38.14% 152.50% -
  Horiz. % 185.37% 59.99% 10.58% 603.06% 348.79% 252.50% 100.00%
Tax Rate 28.10 % 28.32 % 25.42 % 24.67 % 25.20 % 26.24 % 26.39 % 4.27%
  QoQ % -0.78% 11.41% 3.04% -2.10% -3.96% -0.57% -
  Horiz. % 106.48% 107.31% 96.32% 93.48% 95.49% 99.43% 100.00%
Total Cost 1,167,197 704,072 368,553 1,824,706 1,352,462 849,610 479,226 80.93%
  QoQ % 65.78% 91.04% -79.80% 34.92% 59.19% 77.29% -
  Horiz. % 243.56% 146.92% 76.91% 380.76% 282.22% 177.29% 100.00%
Net Worth 807,840 748,434 673,815 673,196 635,862 625,583 615,295 19.88%
  QoQ % 7.94% 11.07% 0.09% 5.87% 1.64% 1.67% -
  Horiz. % 131.29% 121.64% 109.51% 109.41% 103.34% 101.67% 100.00%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 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
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 807,840 748,434 673,815 673,196 635,862 625,583 615,295 19.88%
  QoQ % 7.94% 11.07% 0.09% 5.87% 1.64% 1.67% -
  Horiz. % 131.29% 121.64% 109.51% 109.41% 103.34% 101.67% 100.00%
NOSH 93,500 86,027 84,863 84,999 85,008 84,997 84,985 6.57%
  QoQ % 8.69% 1.37% -0.16% -0.01% 0.01% 0.01% -
  Horiz. % 110.02% 101.23% 99.86% 100.02% 100.03% 100.01% 100.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 2.26 % 1.19 % 0.37 % 4.65 % 3.70 % 4.20 % 2.99 % -17.01%
  QoQ % 89.92% 221.62% -92.04% 25.68% -11.90% 40.47% -
  Horiz. % 75.59% 39.80% 12.37% 155.52% 123.75% 140.47% 100.00%
ROE 3.37 % 1.18 % 0.23 % 13.15 % 8.05 % 5.92 % 2.39 % 25.72%
  QoQ % 185.59% 413.04% -98.25% 63.35% 35.98% 147.70% -
  Horiz. % 141.00% 49.37% 9.62% 550.21% 336.82% 247.70% 100.00%
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 1,277.24 828.32 435.90 2,251.50 1,652.04 1,043.35 581.28 68.93%
  QoQ % 54.20% 90.03% -80.64% 36.29% 58.34% 79.49% -
  Horiz. % 219.73% 142.50% 74.99% 387.33% 284.21% 179.49% 100.00%
EPS 30.84 10.29 1.83 104.13 60.22 43.60 17.27 47.14%
  QoQ % 199.71% 462.30% -98.24% 72.92% 38.12% 152.46% -
  Horiz. % 178.58% 59.58% 10.60% 602.95% 348.70% 252.46% 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 8.6400 8.7000 7.9400 7.9200 7.4800 7.3600 7.2400 12.50%
  QoQ % -0.69% 9.57% 0.25% 5.88% 1.63% 1.66% -
  Horiz. % 119.34% 120.17% 109.67% 109.39% 103.31% 101.66% 100.00%
Adjusted Per Share Value based on latest NOSH - 93,500
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 1,277.24 762.12 395.64 2,046.81 1,502.00 948.47 528.34 80.03%
  QoQ % 67.59% 92.63% -80.67% 36.27% 58.36% 79.52% -
  Horiz. % 241.75% 144.25% 74.88% 387.40% 284.29% 179.52% 100.00%
EPS 30.84 9.42 1.66 94.66 54.75 39.64 15.70 56.78%
  QoQ % 227.39% 467.47% -98.25% 72.89% 38.12% 152.48% -
  Horiz. % 196.43% 60.00% 10.57% 602.93% 348.73% 252.48% 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 8.6400 8.0047 7.2066 7.2000 6.8007 6.6907 6.5807 19.88%
  QoQ % 7.94% 11.07% 0.09% 5.87% 1.64% 1.67% -
  Horiz. % 131.29% 121.64% 109.51% 109.41% 103.34% 101.67% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 8.5000 8.5000 8.3700 8.2900 8.0900 8.3800 9.2300 -
P/RPS 0.67 1.03 1.92 0.37 0.49 0.80 1.59 -43.76%
  QoQ % -34.95% -46.35% 418.92% -24.49% -38.75% -49.69% -
  Horiz. % 42.14% 64.78% 120.75% 23.27% 30.82% 50.31% 100.00%
P/EPS 29.21 83.05 457.38 7.96 13.43 19.22 53.45 -33.13%
  QoQ % -64.83% -81.84% 5,645.98% -40.73% -30.12% -64.04% -
  Horiz. % 54.65% 155.38% 855.72% 14.89% 25.13% 35.96% 100.00%
EY 3.42 1.20 0.22 12.56 7.44 5.20 1.87 49.50%
  QoQ % 185.00% 445.45% -98.25% 68.82% 43.08% 178.07% -
  Horiz. % 182.89% 64.17% 11.76% 671.66% 397.86% 278.07% 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 0.98 0.98 1.05 1.05 1.08 1.14 1.27 -15.86%
  QoQ % 0.00% -6.67% 0.00% -2.78% -5.26% -10.24% -
  Horiz. % 77.17% 77.17% 82.68% 82.68% 85.04% 89.76% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 29/11/13 29/08/13 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 -
Price 9.0000 8.5300 8.7500 8.3200 8.4000 8.2000 8.0000 -
P/RPS 0.70 1.03 2.01 0.37 0.51 0.79 1.38 -36.37%
  QoQ % -32.04% -48.76% 443.24% -27.45% -35.44% -42.75% -
  Horiz. % 50.72% 74.64% 145.65% 26.81% 36.96% 57.25% 100.00%
P/EPS 30.93 83.34 478.14 7.99 13.95 18.81 46.32 -23.58%
  QoQ % -62.89% -82.57% 5,884.23% -42.72% -25.84% -59.39% -
  Horiz. % 66.77% 179.92% 1,032.25% 17.25% 30.12% 40.61% 100.00%
EY 3.23 1.20 0.21 12.52 7.17 5.32 2.16 30.74%
  QoQ % 169.17% 471.43% -98.32% 74.62% 34.77% 146.30% -
  Horiz. % 149.54% 55.56% 9.72% 579.63% 331.94% 246.30% 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 1.04 0.98 1.10 1.05 1.12 1.11 1.10 -3.67%
  QoQ % 6.12% -10.91% 4.76% -6.25% 0.90% 0.91% -
  Horiz. % 94.55% 89.09% 100.00% 95.45% 101.82% 100.91% 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.
 


 

208  120  436  1498 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 KHEESAN 0.525+0.045 
 NEXGRAM 0.010.00 
 TDM 0.265+0.02 
 KNM-WB 0.075-0.01 
 RSAWIT 0.295+0.02 
 EKOVEST 0.805+0.005 
 HSI-C7K 0.255+0.015 
 SAPNRG 0.2650.00 
 DOLPHIN 0.15+0.015 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers