Highlights

[BLDPLNT] QoQ Cumulative Quarter Result on 2014-12-31 [#4]

Stock [BLDPLNT]: BLD PLANTATION BHD
Announcement Date 27-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Dec-2014  [#4]
Profit Trend QoQ -     85.37%    YoY -     -10.48%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 1,017,948 643,699 303,665 1,558,192 1,130,779 764,653 367,896 96.97%
  QoQ % 58.14% 111.98% -80.51% 37.80% 47.88% 107.84% -
  Horiz. % 276.69% 174.97% 82.54% 423.54% 307.36% 207.84% 100.00%
PBT 3,693 7,248 1,235 46,667 28,365 17,936 7,395 -37.03%
  QoQ % -49.05% 486.88% -97.35% 64.52% 58.15% 142.54% -
  Horiz. % 49.94% 98.01% 16.70% 631.06% 383.57% 242.54% 100.00%
Tax 1,505 -3,372 -1,085 -13,767 -10,357 -5,065 -2,119 -
  QoQ % 144.63% -210.78% 92.12% -32.92% -104.48% -139.03% -
  Horiz. % -71.02% 159.13% 51.20% 649.69% 488.77% 239.03% 100.00%
NP 5,198 3,876 150 32,900 18,008 12,871 5,276 -0.99%
  QoQ % 34.11% 2,484.00% -99.54% 82.70% 39.91% 143.95% -
  Horiz. % 98.52% 73.46% 2.84% 623.58% 341.32% 243.95% 100.00%
NP to SH 4,961 3,724 143 33,178 17,898 12,806 5,149 -2.45%
  QoQ % 33.22% 2,504.20% -99.57% 85.37% 39.76% 148.71% -
  Horiz. % 96.35% 72.32% 2.78% 644.36% 347.60% 248.71% 100.00%
Tax Rate -40.75 % 46.52 % 87.85 % 29.50 % 36.51 % 28.24 % 28.65 % -
  QoQ % -187.60% -47.05% 197.80% -19.20% 29.28% -1.43% -
  Horiz. % -142.23% 162.37% 306.63% 102.97% 127.43% 98.57% 100.00%
Total Cost 1,012,750 639,823 303,515 1,525,292 1,112,771 751,782 362,620 98.20%
  QoQ % 58.29% 110.80% -80.10% 37.07% 48.02% 107.32% -
  Horiz. % 279.29% 176.44% 83.70% 420.63% 306.87% 207.32% 100.00%
Net Worth 801,294 800,360 800,360 800,360 784,465 779,790 776,555 2.11%
  QoQ % 0.12% 0.00% 0.00% 2.03% 0.60% 0.42% -
  Horiz. % 103.19% 103.07% 103.07% 103.07% 101.02% 100.42% 100.00%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 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
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 801,294 800,360 800,360 800,360 784,465 779,790 776,555 2.11%
  QoQ % 0.12% 0.00% 0.00% 2.03% 0.60% 0.42% -
  Horiz. % 103.19% 103.07% 103.07% 103.07% 101.02% 100.42% 100.00%
NOSH 93,500 93,500 93,500 93,500 93,500 93,500 93,448 0.04%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.06% -
  Horiz. % 100.06% 100.06% 100.06% 100.06% 100.06% 100.06% 100.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 0.51 % 0.60 % 0.05 % 2.11 % 1.59 % 1.68 % 1.43 % -49.68%
  QoQ % -15.00% 1,100.00% -97.63% 32.70% -5.36% 17.48% -
  Horiz. % 35.66% 41.96% 3.50% 147.55% 111.19% 117.48% 100.00%
ROE 0.62 % 0.47 % 0.02 % 4.15 % 2.28 % 1.64 % 0.66 % -4.08%
  QoQ % 31.91% 2,250.00% -99.52% 82.02% 39.02% 148.48% -
  Horiz. % 93.94% 71.21% 3.03% 628.79% 345.45% 248.48% 100.00%
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 1,088.71 688.45 324.78 1,666.52 1,209.39 817.81 393.69 96.90%
  QoQ % 58.14% 111.97% -80.51% 37.80% 47.88% 107.73% -
  Horiz. % 276.54% 174.87% 82.50% 423.31% 307.19% 207.73% 100.00%
EPS 5.31 3.98 0.15 35.48 19.14 13.69 5.51 -2.43%
  QoQ % 33.42% 2,553.33% -99.58% 85.37% 39.81% 148.46% -
  Horiz. % 96.37% 72.23% 2.72% 643.92% 347.37% 248.46% 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 8.5700 8.5600 8.5600 8.5600 8.3900 8.3400 8.3100 2.07%
  QoQ % 0.12% 0.00% 0.00% 2.03% 0.60% 0.36% -
  Horiz. % 103.13% 103.01% 103.01% 103.01% 100.96% 100.36% 100.00%
Adjusted Per Share Value based on latest NOSH - 93,500
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 1,088.71 688.45 324.78 1,666.52 1,209.39 817.81 393.47 96.97%
  QoQ % 58.14% 111.97% -80.51% 37.80% 47.88% 107.85% -
  Horiz. % 276.69% 174.97% 82.54% 423.54% 307.37% 207.85% 100.00%
EPS 5.31 3.98 0.15 35.48 19.14 13.69 5.51 -2.43%
  QoQ % 33.42% 2,553.33% -99.58% 85.37% 39.81% 148.46% -
  Horiz. % 96.37% 72.23% 2.72% 643.92% 347.37% 248.46% 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 8.5700 8.5600 8.5600 8.5600 8.3900 8.3400 8.3054 2.11%
  QoQ % 0.12% 0.00% 0.00% 2.03% 0.60% 0.42% -
  Horiz. % 103.19% 103.07% 103.07% 103.07% 101.02% 100.42% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 8.1000 8.0000 8.2000 7.6500 8.1000 8.3200 8.9000 -
P/RPS 0.74 1.16 2.52 0.46 0.67 1.02 2.26 -52.46%
  QoQ % -36.21% -53.97% 447.83% -31.34% -34.31% -54.87% -
  Horiz. % 32.74% 51.33% 111.50% 20.35% 29.65% 45.13% 100.00%
P/EPS 152.66 200.86 5,361.54 21.56 42.31 60.75 161.52 -3.69%
  QoQ % -24.00% -96.25% 24,768.00% -49.04% -30.35% -62.39% -
  Horiz. % 94.51% 124.36% 3,319.43% 13.35% 26.19% 37.61% 100.00%
EY 0.66 0.50 0.02 4.64 2.36 1.65 0.62 4.25%
  QoQ % 32.00% 2,400.00% -99.57% 96.61% 43.03% 166.13% -
  Horiz. % 106.45% 80.65% 3.23% 748.39% 380.65% 266.13% 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 0.93 0.96 0.89 0.97 1.00 1.07 -7.62%
  QoQ % 2.15% -3.12% 7.87% -8.25% -3.00% -6.54% -
  Horiz. % 88.79% 86.92% 89.72% 83.18% 90.65% 93.46% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/11/15 28/08/15 28/05/15 27/02/15 27/11/14 27/08/14 28/05/14 -
Price 9.3000 8.1000 8.0500 8.0000 8.1000 8.0200 8.7000 -
P/RPS 0.85 1.18 2.48 0.48 0.67 0.98 2.21 -47.08%
  QoQ % -27.97% -52.42% 416.67% -28.36% -31.63% -55.66% -
  Horiz. % 38.46% 53.39% 112.22% 21.72% 30.32% 44.34% 100.00%
P/EPS 175.28 203.37 5,263.46 22.55 42.31 58.56 157.89 7.21%
  QoQ % -13.81% -96.14% 23,241.29% -46.70% -27.75% -62.91% -
  Horiz. % 111.01% 128.80% 3,333.62% 14.28% 26.80% 37.09% 100.00%
EY 0.57 0.49 0.02 4.44 2.36 1.71 0.63 -6.45%
  QoQ % 16.33% 2,350.00% -99.55% 88.14% 38.01% 171.43% -
  Horiz. % 90.48% 77.78% 3.17% 704.76% 374.60% 271.43% 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 1.09 0.95 0.94 0.93 0.97 0.96 1.05 2.52%
  QoQ % 14.74% 1.06% 1.08% -4.12% 1.04% -8.57% -
  Horiz. % 103.81% 90.48% 89.52% 88.57% 92.38% 91.43% 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.
 


 

1977 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.8050.00 
 KOTRA 2.030.00 
 UCREST 0.1250.00 
 EITA 1.490.00 
 PUC 0.0450.00 
 WILLOW 0.560.00 
 IRIS 0.130.00 
 HSI-C9L 0.000.00 
 HOOVER 0.430.00 
 BTECH 0.2050.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers