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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

529  557  546  538 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.185+0.005 
 AT 0.200.00 
 BINTAI 0.795+0.10 
 KGROUP 0.060.00 
 MTRONIC 0.115+0.005 
 ASIABIO-OR 0.015+0.005 
 IRIS 0.36+0.005 
 VIVOCOM 1.01+0.205 
 FINTEC 0.105+0.01 
 SOLUTN 1.27+0.15 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS