Highlights

[BLDPLNT] QoQ Cumulative Quarter Result on 2014-03-31 [#1]

Stock [BLDPLNT]: BLD PLANTATION BHD
Announcement Date 28-May-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Mar-2014  [#1]
Profit Trend QoQ -     -86.11%    YoY -     231.55%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 1,558,192 1,130,779 764,653 367,896 1,634,466 1,194,217 712,581 68.23%
  QoQ % 37.80% 47.88% 107.84% -77.49% 36.87% 67.59% -
  Horiz. % 218.67% 158.69% 107.31% 51.63% 229.37% 167.59% 100.00%
PBT 46,667 28,365 17,936 7,395 36,525 37,582 11,870 148.48%
  QoQ % 64.52% 58.15% 142.54% -79.75% -2.81% 216.61% -
  Horiz. % 393.15% 238.96% 151.10% 62.30% 307.71% 316.61% 100.00%
Tax -13,767 -10,357 -5,065 -2,119 328 -10,562 -3,361 155.35%
  QoQ % -32.92% -104.48% -139.03% -746.04% 103.11% -214.25% -
  Horiz. % 409.61% 308.15% 150.70% 63.05% -9.76% 314.25% 100.00%
NP 32,900 18,008 12,871 5,276 36,853 27,020 8,509 145.74%
  QoQ % 82.70% 39.91% 143.95% -85.68% 36.39% 217.55% -
  Horiz. % 386.65% 211.63% 151.26% 62.00% 433.11% 317.55% 100.00%
NP to SH 33,178 17,898 12,806 5,149 37,063 27,207 8,805 141.56%
  QoQ % 85.37% 39.76% 148.71% -86.11% 36.23% 208.99% -
  Horiz. % 376.81% 203.27% 145.44% 58.48% 420.93% 308.99% 100.00%
Tax Rate 29.50 % 36.51 % 28.24 % 28.65 % -0.90 % 28.10 % 28.32 % 2.75%
  QoQ % -19.20% 29.28% -1.43% 3,283.33% -103.20% -0.78% -
  Horiz. % 104.17% 128.92% 99.72% 101.17% -3.18% 99.22% 100.00%
Total Cost 1,525,292 1,112,771 751,782 362,620 1,597,613 1,167,197 704,072 67.19%
  QoQ % 37.07% 48.02% 107.32% -77.30% 36.88% 65.78% -
  Horiz. % 216.64% 158.05% 106.78% 51.50% 226.91% 165.78% 100.00%
Net Worth 800,360 784,465 779,790 776,555 805,969 807,840 748,434 4.56%
  QoQ % 2.03% 0.60% 0.42% -3.65% -0.23% 7.94% -
  Horiz. % 106.94% 104.81% 104.19% 103.76% 107.69% 107.94% 100.00%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 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
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 800,360 784,465 779,790 776,555 805,969 807,840 748,434 4.56%
  QoQ % 2.03% 0.60% 0.42% -3.65% -0.23% 7.94% -
  Horiz. % 106.94% 104.81% 104.19% 103.76% 107.69% 107.94% 100.00%
NOSH 93,500 93,500 93,500 93,448 93,500 93,500 86,027 5.69%
  QoQ % 0.00% 0.00% 0.06% -0.06% 0.00% 8.69% -
  Horiz. % 108.69% 108.69% 108.69% 108.63% 108.69% 108.69% 100.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 2.11 % 1.59 % 1.68 % 1.43 % 2.25 % 2.26 % 1.19 % 46.34%
  QoQ % 32.70% -5.36% 17.48% -36.44% -0.44% 89.92% -
  Horiz. % 177.31% 133.61% 141.18% 120.17% 189.08% 189.92% 100.00%
ROE 4.15 % 2.28 % 1.64 % 0.66 % 4.60 % 3.37 % 1.18 % 130.74%
  QoQ % 82.02% 39.02% 148.48% -85.65% 36.50% 185.59% -
  Horiz. % 351.69% 193.22% 138.98% 55.93% 389.83% 285.59% 100.00%
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 1,666.52 1,209.39 817.81 393.69 1,748.09 1,277.24 828.32 59.17%
  QoQ % 37.80% 47.88% 107.73% -77.48% 36.86% 54.20% -
  Horiz. % 201.19% 146.01% 98.73% 47.53% 211.04% 154.20% 100.00%
EPS 35.48 19.14 13.69 5.51 41.39 30.84 10.29 127.72%
  QoQ % 85.37% 39.81% 148.46% -86.69% 34.21% 199.71% -
  Horiz. % 344.80% 186.01% 133.04% 53.55% 402.24% 299.71% 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 8.3900 8.3400 8.3100 8.6200 8.6400 8.7000 -1.07%
  QoQ % 2.03% 0.60% 0.36% -3.60% -0.23% -0.69% -
  Horiz. % 98.39% 96.44% 95.86% 95.52% 99.08% 99.31% 100.00%
Adjusted Per Share Value based on latest NOSH - 93,500
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 1,666.52 1,209.39 817.81 393.47 1,748.09 1,277.24 762.12 68.23%
  QoQ % 37.80% 47.88% 107.85% -77.49% 36.86% 67.59% -
  Horiz. % 218.67% 158.69% 107.31% 51.63% 229.37% 167.59% 100.00%
EPS 35.48 19.14 13.69 5.51 41.39 30.84 9.42 141.49%
  QoQ % 85.37% 39.81% 148.46% -86.69% 34.21% 227.39% -
  Horiz. % 376.65% 203.18% 145.33% 58.49% 439.38% 327.39% 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 8.3900 8.3400 8.3054 8.6200 8.6400 8.0047 4.56%
  QoQ % 2.03% 0.60% 0.42% -3.65% -0.23% 7.94% -
  Horiz. % 106.94% 104.81% 104.19% 103.76% 107.69% 107.94% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 7.6500 8.1000 8.3200 8.9000 8.9500 8.5000 8.5000 -
P/RPS 0.46 0.67 1.02 2.26 0.51 0.67 1.03 -41.49%
  QoQ % -31.34% -34.31% -54.87% 343.14% -23.88% -34.95% -
  Horiz. % 44.66% 65.05% 99.03% 219.42% 49.51% 65.05% 100.00%
P/EPS 21.56 42.31 60.75 161.52 22.58 29.21 83.05 -59.21%
  QoQ % -49.04% -30.35% -62.39% 615.32% -22.70% -64.83% -
  Horiz. % 25.96% 50.95% 73.15% 194.49% 27.19% 35.17% 100.00%
EY 4.64 2.36 1.65 0.62 4.43 3.42 1.20 145.75%
  QoQ % 96.61% 43.03% 166.13% -86.00% 29.53% 185.00% -
  Horiz. % 386.67% 196.67% 137.50% 51.67% 369.17% 285.00% 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 0.89 0.97 1.00 1.07 1.04 0.98 0.98 -6.20%
  QoQ % -8.25% -3.00% -6.54% 2.88% 6.12% 0.00% -
  Horiz. % 90.82% 98.98% 102.04% 109.18% 106.12% 100.00% 100.00%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 27/11/14 27/08/14 28/05/14 28/02/14 29/11/13 29/08/13 -
Price 8.0000 8.1000 8.0200 8.7000 8.8700 9.0000 8.5300 -
P/RPS 0.48 0.67 0.98 2.21 0.51 0.70 1.03 -39.81%
  QoQ % -28.36% -31.63% -55.66% 333.33% -27.14% -32.04% -
  Horiz. % 46.60% 65.05% 95.15% 214.56% 49.51% 67.96% 100.00%
P/EPS 22.55 42.31 58.56 157.89 22.38 30.93 83.34 -58.07%
  QoQ % -46.70% -27.75% -62.91% 605.50% -27.64% -62.89% -
  Horiz. % 27.06% 50.77% 70.27% 189.45% 26.85% 37.11% 100.00%
EY 4.44 2.36 1.71 0.63 4.47 3.23 1.20 138.65%
  QoQ % 88.14% 38.01% 171.43% -85.91% 38.39% 169.17% -
  Horiz. % 370.00% 196.67% 142.50% 52.50% 372.50% 269.17% 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 0.97 0.96 1.05 1.03 1.04 0.98 -3.42%
  QoQ % -4.12% 1.04% -8.57% 1.94% -0.96% 6.12% -
  Horiz. % 94.90% 98.98% 97.96% 107.14% 105.10% 106.12% 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