Highlights

[BLDPLNT] QoQ Quarter Result on 2012-06-30 [#2]

Stock [BLDPLNT]: BLD PLANTATION BHD
Announcement Date 30-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Jun-2012  [#2]
Profit Trend QoQ -     52.50%    YoY -     -1.65%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 369,923 509,395 517,546 392,822 494,001 488,339 504,848 -18.71%
  QoQ % -27.38% -1.57% 31.75% -20.48% 1.16% -3.27% -
  Horiz. % 73.27% 100.90% 102.52% 77.81% 97.85% 96.73% 100.00%
PBT 1,837 48,837 18,940 30,380 20,073 22,079 26,696 -83.18%
  QoQ % -96.24% 157.85% -37.66% 51.35% -9.09% -17.29% -
  Horiz. % 6.88% 182.94% 70.95% 113.80% 75.19% 82.71% 100.00%
Tax -467 -11,686 -4,246 -7,942 -5,298 7,978 -7,104 -83.68%
  QoQ % 96.00% -175.22% 46.54% -49.91% -166.41% 212.30% -
  Horiz. % 6.57% 164.50% 59.77% 111.80% 74.58% -112.30% 100.00%
NP 1,370 37,151 14,694 22,438 14,775 30,057 19,592 -83.00%
  QoQ % -96.31% 152.83% -34.51% 51.86% -50.84% 53.41% -
  Horiz. % 6.99% 189.62% 75.00% 114.53% 75.41% 153.41% 100.00%
NP to SH 1,553 37,319 14,133 22,382 14,677 30,401 19,115 -81.21%
  QoQ % -95.84% 164.06% -36.86% 52.50% -51.72% 59.04% -
  Horiz. % 8.12% 195.23% 73.94% 117.09% 76.78% 159.04% 100.00%
Tax Rate 25.42 % 23.93 % 22.42 % 26.14 % 26.39 % -36.13 % 26.61 % -3.00%
  QoQ % 6.23% 6.74% -14.23% -0.95% 173.04% -235.78% -
  Horiz. % 95.53% 89.93% 84.25% 98.23% 99.17% -135.78% 100.00%
Total Cost 368,553 472,244 502,852 370,384 479,226 458,282 485,256 -16.74%
  QoQ % -21.96% -6.09% 35.77% -22.71% 4.57% -5.56% -
  Horiz. % 75.95% 97.32% 103.63% 76.33% 98.76% 94.44% 100.00%
Net Worth 673,815 594,909 636,069 625,641 615,295 594,940 572,855 11.42%
  QoQ % 13.26% -6.47% 1.67% 1.68% 3.42% 3.86% -
  Horiz. % 117.62% 103.85% 111.04% 109.21% 107.41% 103.86% 100.00%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 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
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 673,815 594,909 636,069 625,641 615,295 594,940 572,855 11.42%
  QoQ % 13.26% -6.47% 1.67% 1.68% 3.42% 3.86% -
  Horiz. % 117.62% 103.85% 111.04% 109.21% 107.41% 103.86% 100.00%
NOSH 84,863 84,987 85,036 85,005 84,985 84,991 84,993 -0.10%
  QoQ % -0.15% -0.06% 0.04% 0.02% -0.01% -0.00% -
  Horiz. % 99.85% 99.99% 100.05% 100.01% 99.99% 100.00% 100.00%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 0.37 % 7.29 % 2.84 % 5.71 % 2.99 % 6.15 % 3.88 % -79.10%
  QoQ % -94.92% 156.69% -50.26% 90.97% -51.38% 58.51% -
  Horiz. % 9.54% 187.89% 73.20% 147.16% 77.06% 158.51% 100.00%
ROE 0.23 % 6.27 % 2.22 % 3.58 % 2.39 % 5.11 % 3.34 % -83.17%
  QoQ % -96.33% 182.43% -37.99% 49.79% -53.23% 52.99% -
  Horiz. % 6.89% 187.72% 66.47% 107.19% 71.56% 152.99% 100.00%
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 435.90 599.38 608.62 462.11 581.28 574.57 593.99 -18.63%
  QoQ % -27.27% -1.52% 31.70% -20.50% 1.17% -3.27% -
  Horiz. % 73.39% 100.91% 102.46% 77.80% 97.86% 96.73% 100.00%
EPS 1.83 43.91 16.62 26.33 17.27 35.77 22.49 -81.19%
  QoQ % -95.83% 164.20% -36.88% 52.46% -51.72% 59.05% -
  Horiz. % 8.14% 195.24% 73.90% 117.07% 76.79% 159.05% 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 7.9400 7.0000 7.4800 7.3600 7.2400 7.0000 6.7400 11.53%
  QoQ % 13.43% -6.42% 1.63% 1.66% 3.43% 3.86% -
  Horiz. % 117.80% 103.86% 110.98% 109.20% 107.42% 103.86% 100.00%
Adjusted Per Share Value based on latest NOSH - 93,500
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 395.64 544.81 553.53 420.13 528.34 522.29 539.94 -18.71%
  QoQ % -27.38% -1.58% 31.75% -20.48% 1.16% -3.27% -
  Horiz. % 73.27% 100.90% 102.52% 77.81% 97.85% 96.73% 100.00%
EPS 1.66 39.91 15.12 23.94 15.70 32.51 20.44 -81.22%
  QoQ % -95.84% 163.96% -36.84% 52.48% -51.71% 59.05% -
  Horiz. % 8.12% 195.25% 73.97% 117.12% 76.81% 159.05% 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 7.2066 6.3627 6.8029 6.6914 6.5807 6.3630 6.1268 11.42%
  QoQ % 13.26% -6.47% 1.67% 1.68% 3.42% 3.86% -
  Horiz. % 117.62% 103.85% 111.04% 109.22% 107.41% 103.86% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 8.3700 8.2900 8.0900 8.3800 9.2300 7.2900 5.9200 -
P/RPS 1.92 1.38 1.33 1.81 1.59 1.27 1.00 54.42%
  QoQ % 39.13% 3.76% -26.52% 13.84% 25.20% 27.00% -
  Horiz. % 192.00% 138.00% 133.00% 181.00% 159.00% 127.00% 100.00%
P/EPS 457.38 18.88 48.68 31.83 53.45 20.38 26.32 569.74%
  QoQ % 2,322.56% -61.22% 52.94% -40.45% 162.27% -22.57% -
  Horiz. % 1,737.77% 71.73% 184.95% 120.93% 203.08% 77.43% 100.00%
EY 0.22 5.30 2.05 3.14 1.87 4.91 3.80 -85.01%
  QoQ % -95.85% 158.54% -34.71% 67.91% -61.91% 29.21% -
  Horiz. % 5.79% 139.47% 53.95% 82.63% 49.21% 129.21% 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 1.05 1.18 1.08 1.14 1.27 1.04 0.88 12.48%
  QoQ % -11.02% 9.26% -5.26% -10.24% 22.12% 18.18% -
  Horiz. % 119.32% 134.09% 122.73% 129.55% 144.32% 118.18% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 -
Price 8.7500 8.3200 8.4000 8.2000 8.0000 9.5000 6.9000 -
P/RPS 2.01 1.39 1.38 1.77 1.38 1.65 1.16 44.22%
  QoQ % 44.60% 0.72% -22.03% 28.26% -16.36% 42.24% -
  Horiz. % 173.28% 119.83% 118.97% 152.59% 118.97% 142.24% 100.00%
P/EPS 478.14 18.95 50.54 31.14 46.32 26.56 30.68 522.88%
  QoQ % 2,423.17% -62.50% 62.30% -32.77% 74.40% -13.43% -
  Horiz. % 1,558.47% 61.77% 164.73% 101.50% 150.98% 86.57% 100.00%
EY 0.21 5.28 1.98 3.21 2.16 3.77 3.26 -83.90%
  QoQ % -96.02% 166.67% -38.32% 48.61% -42.71% 15.64% -
  Horiz. % 6.44% 161.96% 60.74% 98.47% 66.26% 115.64% 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 1.10 1.19 1.12 1.11 1.10 1.36 1.02 5.16%
  QoQ % -7.56% 6.25% 0.90% 0.91% -19.12% 33.33% -
  Horiz. % 107.84% 116.67% 109.80% 108.82% 107.84% 133.33% 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.
 


 

426  261  559  762 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.13+0.03 
 FINTEC 0.080.00 
 ARMADA 0.545+0.015 
 TIGER 0.09+0.015 
 EKOVEST 0.815+0.035 
 SAPNRG 0.2950.00 
 DGB 0.165+0.005 
 TRIVE 0.010.00 
 HSI-H8F 0.29+0.04 
 KNM 0.41-0.015 

TOP ARTICLES

1. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
2. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
3. Dayang: Points to ponder & can you advise me? Koon Yew Yin Koon Yew Yin's Blog
4. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
5. Jaks Resources Bhd: A relook into Jaks Resources from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing Now? TradeVSA - Case Study
6. [12Invest] 我要投资 - 浅谈以Reverse Takeover 上市的Widad Group(0162) [12Invest] - 我要投资
7. Rohas Tecnic - More to Come HLBank Research Highlights
8. M+ Online Technical Focus - 20 Nov 2019 M+ Online Research Articles
Partners & Brokers