Highlights

[BLDPLNT] QoQ Quarter Result on 2012-09-30 [#3]

Stock [BLDPLNT]: BLD PLANTATION BHD
Announcement Date 30-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Sep-2012  [#3]
Profit Trend QoQ -     -36.86%    YoY -     -26.06%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 342,658 369,923 509,395 517,546 392,822 494,001 488,339 -21.05%
  QoQ % -7.37% -27.38% -1.57% 31.75% -20.48% 1.16% -
  Horiz. % 70.17% 75.75% 104.31% 105.98% 80.44% 101.16% 100.00%
PBT 10,033 1,837 48,837 18,940 30,380 20,073 22,079 -40.92%
  QoQ % 446.16% -96.24% 157.85% -37.66% 51.35% -9.09% -
  Horiz. % 45.44% 8.32% 221.19% 85.78% 137.60% 90.91% 100.00%
Tax -2,894 -467 -11,686 -4,246 -7,942 -5,298 7,978 -
  QoQ % -519.70% 96.00% -175.22% 46.54% -49.91% -166.41% -
  Horiz. % -36.27% -5.85% -146.48% -53.22% -99.55% -66.41% 100.00%
NP 7,139 1,370 37,151 14,694 22,438 14,775 30,057 -61.68%
  QoQ % 421.09% -96.31% 152.83% -34.51% 51.86% -50.84% -
  Horiz. % 23.75% 4.56% 123.60% 48.89% 74.65% 49.16% 100.00%
NP to SH 7,252 1,553 37,319 14,133 22,382 14,677 30,401 -61.57%
  QoQ % 366.97% -95.84% 164.06% -36.86% 52.50% -51.72% -
  Horiz. % 23.85% 5.11% 122.76% 46.49% 73.62% 48.28% 100.00%
Tax Rate 28.84 % 25.42 % 23.93 % 22.42 % 26.14 % 26.39 % -36.13 % -
  QoQ % 13.45% 6.23% 6.74% -14.23% -0.95% 173.04% -
  Horiz. % -79.82% -70.36% -66.23% -62.05% -72.35% -73.04% 100.00%
Total Cost 335,519 368,553 472,244 502,852 370,384 479,226 458,282 -18.78%
  QoQ % -8.96% -21.96% -6.09% 35.77% -22.71% 4.57% -
  Horiz. % 73.21% 80.42% 103.05% 109.73% 80.82% 104.57% 100.00%
Net Worth 748,434 673,815 594,909 636,069 625,641 615,295 594,940 16.55%
  QoQ % 11.07% 13.26% -6.47% 1.67% 1.68% 3.42% -
  Horiz. % 125.80% 113.26% 99.99% 106.91% 105.16% 103.42% 100.00%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 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
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 748,434 673,815 594,909 636,069 625,641 615,295 594,940 16.55%
  QoQ % 11.07% 13.26% -6.47% 1.67% 1.68% 3.42% -
  Horiz. % 125.80% 113.26% 99.99% 106.91% 105.16% 103.42% 100.00%
NOSH 86,027 84,863 84,987 85,036 85,005 84,985 84,991 0.81%
  QoQ % 1.37% -0.15% -0.06% 0.04% 0.02% -0.01% -
  Horiz. % 101.22% 99.85% 99.99% 100.05% 100.02% 99.99% 100.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 2.08 % 0.37 % 7.29 % 2.84 % 5.71 % 2.99 % 6.15 % -51.49%
  QoQ % 462.16% -94.92% 156.69% -50.26% 90.97% -51.38% -
  Horiz. % 33.82% 6.02% 118.54% 46.18% 92.85% 48.62% 100.00%
ROE 0.97 % 0.23 % 6.27 % 2.22 % 3.58 % 2.39 % 5.11 % -67.00%
  QoQ % 321.74% -96.33% 182.43% -37.99% 49.79% -53.23% -
  Horiz. % 18.98% 4.50% 122.70% 43.44% 70.06% 46.77% 100.00%
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 398.31 435.90 599.38 608.62 462.11 581.28 574.57 -21.69%
  QoQ % -8.62% -27.27% -1.52% 31.70% -20.50% 1.17% -
  Horiz. % 69.32% 75.87% 104.32% 105.93% 80.43% 101.17% 100.00%
EPS 8.43 1.83 43.91 16.62 26.33 17.27 35.77 -61.88%
  QoQ % 360.66% -95.83% 164.20% -36.88% 52.46% -51.72% -
  Horiz. % 23.57% 5.12% 122.76% 46.46% 73.61% 48.28% 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 8.7000 7.9400 7.0000 7.4800 7.3600 7.2400 7.0000 15.61%
  QoQ % 9.57% 13.43% -6.42% 1.63% 1.66% 3.43% -
  Horiz. % 124.29% 113.43% 100.00% 106.86% 105.14% 103.43% 100.00%
Adjusted Per Share Value based on latest NOSH - 93,500
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 366.48 395.64 544.81 553.53 420.13 528.34 522.29 -21.05%
  QoQ % -7.37% -27.38% -1.58% 31.75% -20.48% 1.16% -
  Horiz. % 70.17% 75.75% 104.31% 105.98% 80.44% 101.16% 100.00%
EPS 7.76 1.66 39.91 15.12 23.94 15.70 32.51 -61.55%
  QoQ % 367.47% -95.84% 163.96% -36.84% 52.48% -51.71% -
  Horiz. % 23.87% 5.11% 122.76% 46.51% 73.64% 48.29% 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 8.0047 7.2066 6.3627 6.8029 6.6914 6.5807 6.3630 16.55%
  QoQ % 11.07% 13.26% -6.47% 1.67% 1.68% 3.42% -
  Horiz. % 125.80% 113.26% 100.00% 106.91% 105.16% 103.42% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 8.5000 8.3700 8.2900 8.0900 8.3800 9.2300 7.2900 -
P/RPS 2.13 1.92 1.38 1.33 1.81 1.59 1.27 41.21%
  QoQ % 10.94% 39.13% 3.76% -26.52% 13.84% 25.20% -
  Horiz. % 167.72% 151.18% 108.66% 104.72% 142.52% 125.20% 100.00%
P/EPS 100.83 457.38 18.88 48.68 31.83 53.45 20.38 190.63%
  QoQ % -77.95% 2,322.56% -61.22% 52.94% -40.45% 162.27% -
  Horiz. % 494.75% 2,244.26% 92.64% 238.86% 156.18% 262.27% 100.00%
EY 0.99 0.22 5.30 2.05 3.14 1.87 4.91 -65.65%
  QoQ % 350.00% -95.85% 158.54% -34.71% 67.91% -61.91% -
  Horiz. % 20.16% 4.48% 107.94% 41.75% 63.95% 38.09% 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 0.98 1.05 1.18 1.08 1.14 1.27 1.04 -3.89%
  QoQ % -6.67% -11.02% 9.26% -5.26% -10.24% 22.12% -
  Horiz. % 94.23% 100.96% 113.46% 103.85% 109.62% 122.12% 100.00%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 29/08/13 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 -
Price 8.5300 8.7500 8.3200 8.4000 8.2000 8.0000 9.5000 -
P/RPS 2.14 2.01 1.39 1.38 1.77 1.38 1.65 18.95%
  QoQ % 6.47% 44.60% 0.72% -22.03% 28.26% -16.36% -
  Horiz. % 129.70% 121.82% 84.24% 83.64% 107.27% 83.64% 100.00%
P/EPS 101.19 478.14 18.95 50.54 31.14 46.32 26.56 144.13%
  QoQ % -78.84% 2,423.17% -62.50% 62.30% -32.77% 74.40% -
  Horiz. % 380.99% 1,800.23% 71.35% 190.29% 117.24% 174.40% 100.00%
EY 0.99 0.21 5.28 1.98 3.21 2.16 3.77 -59.03%
  QoQ % 371.43% -96.02% 166.67% -38.32% 48.61% -42.71% -
  Horiz. % 26.26% 5.57% 140.05% 52.52% 85.15% 57.29% 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 0.98 1.10 1.19 1.12 1.11 1.10 1.36 -19.64%
  QoQ % -10.91% -7.56% 6.25% 0.90% 0.91% -19.12% -
  Horiz. % 72.06% 80.88% 87.50% 82.35% 81.62% 80.88% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

451  388  540 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.040.00 
 AT 0.0650.00 
 HWATAI 1.07+0.295 
 ECOFIRS-WD 0.06+0.045 
 SERSOL 0.50+0.01 
 ARTRONIQ 0.435+0.03 
 SAUDEE 0.140.00 
 PUC 0.180.00 
 KANGER 0.06-0.01 
 SERSOL-WA 0.300.00 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Investors should ask OTB these questions - Koon Yew Yin Koon Yew Yin's Blog
2. Patience is the key to successful investing - Koon Yew Yin Koon Yew Yin's Blog
3. Traders Brief - Multiple headwinds to dampen sentiment HLBank Research Highlights
4. 【行家论股/视频】启顺造纸 税务激励业绩达标 南洋行家论股
5. 陸港股匯崩跌 反壟斷風暴vs. 恒大垃圾信評 20210727《楊世光在金錢爆》第2677集 - 楊世光在金錢爆 Good Articles to Share
6. NOW SHOWING: THE TRILOGY OF FAST & FURIOUS SHOWS PART 8 – HWA TAI / 8478 /saya mesti mencari satu lagi permata " Hwa tai /8478 " SEE_Research
7. Cypark资源试叩1.06令吉/敏源 南洋行家论股
8. China's Sinopharm Covid-19 vaccine could soon be available in Singapore Good Articles to Share
PARTNERS & BROKERS