Highlights

[BLDPLNT] QoQ Quarter Result on 2014-06-30 [#2]

Stock [BLDPLNT]: BLD PLANTATION BHD
Announcement Date 27-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Jun-2014  [#2]
Profit Trend QoQ -     48.71%    YoY -     5.58%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 303,665 427,413 366,126 396,757 367,896 440,249 481,636 -26.49%
  QoQ % -28.95% 16.74% -7.72% 7.84% -16.43% -8.59% -
  Horiz. % 63.05% 88.74% 76.02% 82.38% 76.38% 91.41% 100.00%
PBT 1,235 18,302 10,429 10,541 7,395 -1,057 25,712 -86.81%
  QoQ % -93.25% 75.49% -1.06% 42.54% 799.62% -104.11% -
  Horiz. % 4.80% 71.18% 40.56% 41.00% 28.76% -4.11% 100.00%
Tax -1,085 -3,410 -5,292 -2,946 -2,119 10,890 -7,201 -71.72%
  QoQ % 68.18% 35.56% -79.63% -39.03% -119.46% 251.23% -
  Horiz. % 15.07% 47.35% 73.49% 40.91% 29.43% -151.23% 100.00%
NP 150 14,892 5,137 7,595 5,276 9,833 18,511 -95.98%
  QoQ % -98.99% 189.90% -32.36% 43.95% -46.34% -46.88% -
  Horiz. % 0.81% 80.45% 27.75% 41.03% 28.50% 53.12% 100.00%
NP to SH 143 15,280 5,092 7,657 5,149 9,856 18,402 -96.09%
  QoQ % -99.06% 200.08% -33.50% 48.71% -47.76% -46.44% -
  Horiz. % 0.78% 83.03% 27.67% 41.61% 27.98% 53.56% 100.00%
Tax Rate 87.85 % 18.63 % 50.74 % 27.95 % 28.65 % - % 28.01 % 114.41%
  QoQ % 371.55% -63.28% 81.54% -2.44% 0.00% 0.00% -
  Horiz. % 313.64% 66.51% 181.15% 99.79% 102.28% 0.00% 100.00%
Total Cost 303,515 412,521 360,989 389,162 362,620 430,416 463,125 -24.57%
  QoQ % -26.42% 14.28% -7.24% 7.32% -15.75% -7.06% -
  Horiz. % 65.54% 89.07% 77.95% 84.03% 78.30% 92.94% 100.00%
Net Worth 800,360 800,360 784,465 779,790 776,985 805,969 807,840 -0.62%
  QoQ % 0.00% 2.03% 0.60% 0.36% -3.60% -0.23% -
  Horiz. % 99.07% 99.07% 97.11% 96.53% 96.18% 99.77% 100.00%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 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
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 800,360 800,360 784,465 779,790 776,985 805,969 807,840 -0.62%
  QoQ % 0.00% 2.03% 0.60% 0.36% -3.60% -0.23% -
  Horiz. % 99.07% 99.07% 97.11% 96.53% 96.18% 99.77% 100.00%
NOSH 93,500 93,500 93,500 93,500 93,500 93,500 93,500 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 0.05 % 3.48 % 1.40 % 1.91 % 1.43 % 2.23 % 3.84 % -94.48%
  QoQ % -98.56% 148.57% -26.70% 33.57% -35.87% -41.93% -
  Horiz. % 1.30% 90.62% 36.46% 49.74% 37.24% 58.07% 100.00%
ROE 0.02 % 1.91 % 0.65 % 0.98 % 0.66 % 1.22 % 2.28 % -95.76%
  QoQ % -98.95% 193.85% -33.67% 48.48% -45.90% -46.49% -
  Horiz. % 0.88% 83.77% 28.51% 42.98% 28.95% 53.51% 100.00%
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 324.78 457.13 391.58 424.34 393.47 470.85 515.12 -26.49%
  QoQ % -28.95% 16.74% -7.72% 7.85% -16.43% -8.59% -
  Horiz. % 63.05% 88.74% 76.02% 82.38% 76.38% 91.41% 100.00%
EPS 0.15 16.34 5.45 8.18 5.51 10.54 19.68 -96.14%
  QoQ % -99.08% 199.82% -33.37% 48.46% -47.72% -46.44% -
  Horiz. % 0.76% 83.03% 27.69% 41.57% 28.00% 53.56% 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 8.5600 8.3900 8.3400 8.3100 8.6200 8.6400 -0.62%
  QoQ % 0.00% 2.03% 0.60% 0.36% -3.60% -0.23% -
  Horiz. % 99.07% 99.07% 97.11% 96.53% 96.18% 99.77% 100.00%
Adjusted Per Share Value based on latest NOSH - 93,500
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 324.78 457.13 391.58 424.34 393.47 470.85 515.12 -26.49%
  QoQ % -28.95% 16.74% -7.72% 7.85% -16.43% -8.59% -
  Horiz. % 63.05% 88.74% 76.02% 82.38% 76.38% 91.41% 100.00%
EPS 0.15 16.34 5.45 8.18 5.51 10.54 19.68 -96.14%
  QoQ % -99.08% 199.82% -33.37% 48.46% -47.72% -46.44% -
  Horiz. % 0.76% 83.03% 27.69% 41.57% 28.00% 53.56% 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 8.5600 8.3900 8.3400 8.3100 8.6200 8.6400 -0.62%
  QoQ % 0.00% 2.03% 0.60% 0.36% -3.60% -0.23% -
  Horiz. % 99.07% 99.07% 97.11% 96.53% 96.18% 99.77% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 8.2000 7.6500 8.1000 8.3200 8.9000 8.9500 8.5000 -
P/RPS 2.52 1.67 2.07 1.96 2.26 1.90 1.65 32.65%
  QoQ % 50.90% -19.32% 5.61% -13.27% 18.95% 15.15% -
  Horiz. % 152.73% 101.21% 125.45% 118.79% 136.97% 115.15% 100.00%
P/EPS 5,361.54 46.81 148.73 101.60 161.61 84.91 43.19 2,395.82%
  QoQ % 11,353.83% -68.53% 46.39% -37.13% 90.33% 96.60% -
  Horiz. % 12,413.85% 108.38% 344.36% 235.24% 374.18% 196.60% 100.00%
EY 0.02 2.14 0.67 0.98 0.62 1.18 2.32 -95.81%
  QoQ % -99.07% 219.40% -31.63% 58.06% -47.46% -49.14% -
  Horiz. % 0.86% 92.24% 28.88% 42.24% 26.72% 50.86% 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 0.96 0.89 0.97 1.00 1.07 1.04 0.98 -1.37%
  QoQ % 7.87% -8.25% -3.00% -6.54% 2.88% 6.12% -
  Horiz. % 97.96% 90.82% 98.98% 102.04% 109.18% 106.12% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 28/05/15 27/02/15 27/11/14 27/08/14 28/05/14 28/02/14 29/11/13 -
Price 8.0500 8.0000 8.1000 8.0200 8.7000 8.8700 9.0000 -
P/RPS 2.48 1.75 2.07 1.89 2.21 1.88 1.75 26.19%
  QoQ % 41.71% -15.46% 9.52% -14.48% 17.55% 7.43% -
  Horiz. % 141.71% 100.00% 118.29% 108.00% 126.29% 107.43% 100.00%
P/EPS 5,263.46 48.95 148.73 97.93 157.98 84.15 45.73 2,273.03%
  QoQ % 10,652.73% -67.09% 51.87% -38.01% 87.74% 84.01% -
  Horiz. % 11,509.86% 107.04% 325.24% 214.15% 345.46% 184.01% 100.00%
EY 0.02 2.04 0.67 1.02 0.63 1.19 2.19 -95.64%
  QoQ % -99.02% 204.48% -34.31% 61.90% -47.06% -45.66% -
  Horiz. % 0.91% 93.15% 30.59% 46.58% 28.77% 54.34% 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 0.94 0.93 0.97 0.96 1.05 1.03 1.04 -6.52%
  QoQ % 1.08% -4.12% 1.04% -8.57% 1.94% -0.96% -
  Horiz. % 90.38% 89.42% 93.27% 92.31% 100.96% 99.04% 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.
 


 

2017 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.8650.00 
 KOTRA 1.900.00 
 UCREST 0.170.00 
 PINEAPP 0.330.00 
 PUC 0.0550.00 
 WILLOW 0.4350.00 
 IRIS 0.150.00 
 TOPGLOV-C60 0.0550.00 
 BTECH 0.2150.00 
 3A 0.7950.00 

FEATURED POSTS

1. MQ Trader Workshop @ Kulai - Trading Strategy in Volatile Market MQ Trader Announcement!
Partners & Brokers