Highlights

[BLDPLNT] QoQ Cumulative Quarter Result on 2013-03-31 [#1]

Stock [BLDPLNT]: BLD PLANTATION BHD
Announcement Date 31-May-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Mar-2013  [#1]
Profit Trend QoQ -     -98.25%    YoY -     -89.42%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 1,634,466 1,194,217 712,581 369,923 1,913,764 1,404,369 886,823 50.16%
  QoQ % 36.87% 67.59% 92.63% -80.67% 36.27% 58.36% -
  Horiz. % 184.31% 134.66% 80.35% 41.71% 215.80% 158.36% 100.00%
PBT 36,525 37,582 11,870 1,837 118,230 69,393 50,453 -19.33%
  QoQ % -2.81% 216.61% 546.16% -98.45% 70.38% 37.54% -
  Horiz. % 72.39% 74.49% 23.53% 3.64% 234.34% 137.54% 100.00%
Tax 328 -10,562 -3,361 -467 -29,172 -17,486 -13,240 -
  QoQ % 103.11% -214.25% -619.70% 98.40% -66.83% -32.07% -
  Horiz. % -2.48% 79.77% 25.39% 3.53% 220.33% 132.07% 100.00%
NP 36,853 27,020 8,509 1,370 89,058 51,907 37,213 -0.64%
  QoQ % 36.39% 217.55% 521.09% -98.46% 71.57% 39.49% -
  Horiz. % 99.03% 72.61% 22.87% 3.68% 239.32% 139.49% 100.00%
NP to SH 37,063 27,207 8,805 1,553 88,511 51,192 37,059 0.01%
  QoQ % 36.23% 208.99% 466.97% -98.25% 72.90% 38.14% -
  Horiz. % 100.01% 73.42% 23.76% 4.19% 238.84% 138.14% 100.00%
Tax Rate -0.90 % 28.10 % 28.32 % 25.42 % 24.67 % 25.20 % 26.24 % -
  QoQ % -103.20% -0.78% 11.41% 3.04% -2.10% -3.96% -
  Horiz. % -3.43% 107.09% 107.93% 96.88% 94.02% 96.04% 100.00%
Total Cost 1,597,613 1,167,197 704,072 368,553 1,824,706 1,352,462 849,610 52.17%
  QoQ % 36.88% 65.78% 91.04% -79.80% 34.92% 59.19% -
  Horiz. % 188.04% 137.38% 82.87% 43.38% 214.77% 159.19% 100.00%
Net Worth 805,969 807,840 748,434 673,815 673,196 635,862 625,583 18.35%
  QoQ % -0.23% 7.94% 11.07% 0.09% 5.87% 1.64% -
  Horiz. % 128.83% 129.13% 119.64% 107.71% 107.61% 101.64% 100.00%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 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
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 805,969 807,840 748,434 673,815 673,196 635,862 625,583 18.35%
  QoQ % -0.23% 7.94% 11.07% 0.09% 5.87% 1.64% -
  Horiz. % 128.83% 129.13% 119.64% 107.71% 107.61% 101.64% 100.00%
NOSH 93,500 93,500 86,027 84,863 84,999 85,008 84,997 6.54%
  QoQ % 0.00% 8.69% 1.37% -0.16% -0.01% 0.01% -
  Horiz. % 110.00% 110.00% 101.21% 99.84% 100.00% 100.01% 100.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 2.25 % 2.26 % 1.19 % 0.37 % 4.65 % 3.70 % 4.20 % -33.96%
  QoQ % -0.44% 89.92% 221.62% -92.04% 25.68% -11.90% -
  Horiz. % 53.57% 53.81% 28.33% 8.81% 110.71% 88.10% 100.00%
ROE 4.60 % 3.37 % 1.18 % 0.23 % 13.15 % 8.05 % 5.92 % -15.44%
  QoQ % 36.50% 185.59% 413.04% -98.25% 63.35% 35.98% -
  Horiz. % 77.70% 56.93% 19.93% 3.89% 222.13% 135.98% 100.00%
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 1,748.09 1,277.24 828.32 435.90 2,251.50 1,652.04 1,043.35 40.93%
  QoQ % 36.86% 54.20% 90.03% -80.64% 36.29% 58.34% -
  Horiz. % 167.55% 122.42% 79.39% 41.78% 215.80% 158.34% 100.00%
EPS 41.39 30.84 10.29 1.83 104.13 60.22 43.60 -3.40%
  QoQ % 34.21% 199.71% 462.30% -98.24% 72.92% 38.12% -
  Horiz. % 94.93% 70.73% 23.60% 4.20% 238.83% 138.12% 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 8.6200 8.6400 8.7000 7.9400 7.9200 7.4800 7.3600 11.08%
  QoQ % -0.23% -0.69% 9.57% 0.25% 5.88% 1.63% -
  Horiz. % 117.12% 117.39% 118.21% 107.88% 107.61% 101.63% 100.00%
Adjusted Per Share Value based on latest NOSH - 93,500
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 1,748.09 1,277.24 762.12 395.64 2,046.81 1,502.00 948.47 50.16%
  QoQ % 36.86% 67.59% 92.63% -80.67% 36.27% 58.36% -
  Horiz. % 184.31% 134.66% 80.35% 41.71% 215.80% 158.36% 100.00%
EPS 41.39 30.84 9.42 1.66 94.66 54.75 39.64 2.91%
  QoQ % 34.21% 227.39% 467.47% -98.25% 72.89% 38.12% -
  Horiz. % 104.41% 77.80% 23.76% 4.19% 238.80% 138.12% 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 8.6200 8.6400 8.0047 7.2066 7.2000 6.8007 6.6907 18.35%
  QoQ % -0.23% 7.94% 11.07% 0.09% 5.87% 1.64% -
  Horiz. % 128.84% 129.13% 119.64% 107.71% 107.61% 101.64% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 8.9500 8.5000 8.5000 8.3700 8.2900 8.0900 8.3800 -
P/RPS 0.51 0.67 1.03 1.92 0.37 0.49 0.80 -25.87%
  QoQ % -23.88% -34.95% -46.35% 418.92% -24.49% -38.75% -
  Horiz. % 63.75% 83.75% 128.75% 240.00% 46.25% 61.25% 100.00%
P/EPS 22.58 29.21 83.05 457.38 7.96 13.43 19.22 11.31%
  QoQ % -22.70% -64.83% -81.84% 5,645.98% -40.73% -30.12% -
  Horiz. % 117.48% 151.98% 432.10% 2,379.71% 41.42% 69.88% 100.00%
EY 4.43 3.42 1.20 0.22 12.56 7.44 5.20 -10.11%
  QoQ % 29.53% 185.00% 445.45% -98.25% 68.82% 43.08% -
  Horiz. % 85.19% 65.77% 23.08% 4.23% 241.54% 143.08% 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 0.98 1.05 1.05 1.08 1.14 -5.92%
  QoQ % 6.12% 0.00% -6.67% 0.00% -2.78% -5.26% -
  Horiz. % 91.23% 85.96% 85.96% 92.11% 92.11% 94.74% 100.00%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 29/11/13 29/08/13 31/05/13 28/02/13 30/11/12 30/08/12 -
Price 8.8700 9.0000 8.5300 8.7500 8.3200 8.4000 8.2000 -
P/RPS 0.51 0.70 1.03 2.01 0.37 0.51 0.79 -25.24%
  QoQ % -27.14% -32.04% -48.76% 443.24% -27.45% -35.44% -
  Horiz. % 64.56% 88.61% 130.38% 254.43% 46.84% 64.56% 100.00%
P/EPS 22.38 30.93 83.34 478.14 7.99 13.95 18.81 12.25%
  QoQ % -27.64% -62.89% -82.57% 5,884.23% -42.72% -25.84% -
  Horiz. % 118.98% 164.43% 443.06% 2,541.95% 42.48% 74.16% 100.00%
EY 4.47 3.23 1.20 0.21 12.52 7.17 5.32 -10.93%
  QoQ % 38.39% 169.17% 471.43% -98.32% 74.62% 34.77% -
  Horiz. % 84.02% 60.71% 22.56% 3.95% 235.34% 134.77% 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 1.03 1.04 0.98 1.10 1.05 1.12 1.11 -4.85%
  QoQ % -0.96% 6.12% -10.91% 4.76% -6.25% 0.90% -
  Horiz. % 92.79% 93.69% 88.29% 99.10% 94.59% 100.90% 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.
 


 

429  281  549  742 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.30+0.01 
 ARMADA 0.525+0.035 
 DGB 0.15-0.015 
 PWORTH 0.04-0.005 
 MLAB 0.065+0.02 
 HSI-H8F 0.420.00 
 HSI-C7K 0.315-0.02 
 VELESTO 0.380.00 
 ISTONE 0.21-0.015 
 FPGROUP 0.54+0.045 
Partners & Brokers