Highlights

[BLDPLNT] QoQ Quarter Result on 2013-09-30 [#3]

Stock [BLDPLNT]: BLD PLANTATION BHD
Announcement Date 29-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Sep-2013  [#3]
Profit Trend QoQ -     153.75%    YoY -     30.21%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 396,757 367,896 440,249 481,636 342,658 369,923 509,395 -15.38%
  QoQ % 7.84% -16.43% -8.59% 40.56% -7.37% -27.38% -
  Horiz. % 77.89% 72.22% 86.43% 94.55% 67.27% 72.62% 100.00%
PBT 10,541 7,395 -1,057 25,712 10,033 1,837 48,837 -64.12%
  QoQ % 42.54% 799.62% -104.11% 156.27% 446.16% -96.24% -
  Horiz. % 21.58% 15.14% -2.16% 52.65% 20.54% 3.76% 100.00%
Tax -2,946 -2,119 10,890 -7,201 -2,894 -467 -11,686 -60.19%
  QoQ % -39.03% -119.46% 251.23% -148.83% -519.70% 96.00% -
  Horiz. % 25.21% 18.13% -93.19% 61.62% 24.76% 4.00% 100.00%
NP 7,595 5,276 9,833 18,511 7,139 1,370 37,151 -65.40%
  QoQ % 43.95% -46.34% -46.88% 159.29% 421.09% -96.31% -
  Horiz. % 20.44% 14.20% 26.47% 49.83% 19.22% 3.69% 100.00%
NP to SH 7,657 5,149 9,856 18,402 7,252 1,553 37,319 -65.31%
  QoQ % 48.71% -47.76% -46.44% 153.75% 366.97% -95.84% -
  Horiz. % 20.52% 13.80% 26.41% 49.31% 19.43% 4.16% 100.00%
Tax Rate 27.95 % 28.65 % - % 28.01 % 28.84 % 25.42 % 23.93 % 10.94%
  QoQ % -2.44% 0.00% 0.00% -2.88% 13.45% 6.23% -
  Horiz. % 116.80% 119.72% 0.00% 117.05% 120.52% 106.23% 100.00%
Total Cost 389,162 362,620 430,416 463,125 335,519 368,553 472,244 -12.13%
  QoQ % 7.32% -15.75% -7.06% 38.03% -8.96% -21.96% -
  Horiz. % 82.41% 76.79% 91.14% 98.07% 71.05% 78.04% 100.00%
Net Worth 779,790 776,985 805,969 807,840 748,434 673,815 594,909 19.83%
  QoQ % 0.36% -3.60% -0.23% 7.94% 11.07% 13.26% -
  Horiz. % 131.08% 130.61% 135.48% 135.79% 125.81% 113.26% 100.00%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 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
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 779,790 776,985 805,969 807,840 748,434 673,815 594,909 19.83%
  QoQ % 0.36% -3.60% -0.23% 7.94% 11.07% 13.26% -
  Horiz. % 131.08% 130.61% 135.48% 135.79% 125.81% 113.26% 100.00%
NOSH 93,500 93,500 93,500 93,500 86,027 84,863 84,987 6.59%
  QoQ % 0.00% 0.00% 0.00% 8.69% 1.37% -0.15% -
  Horiz. % 110.02% 110.02% 110.02% 110.02% 101.22% 99.85% 100.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 1.91 % 1.43 % 2.23 % 3.84 % 2.08 % 0.37 % 7.29 % -59.16%
  QoQ % 33.57% -35.87% -41.93% 84.62% 462.16% -94.92% -
  Horiz. % 26.20% 19.62% 30.59% 52.67% 28.53% 5.08% 100.00%
ROE 0.98 % 0.66 % 1.22 % 2.28 % 0.97 % 0.23 % 6.27 % -71.08%
  QoQ % 48.48% -45.90% -46.49% 135.05% 321.74% -96.33% -
  Horiz. % 15.63% 10.53% 19.46% 36.36% 15.47% 3.67% 100.00%
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 424.34 393.47 470.85 515.12 398.31 435.90 599.38 -20.62%
  QoQ % 7.85% -16.43% -8.59% 29.33% -8.62% -27.27% -
  Horiz. % 70.80% 65.65% 78.56% 85.94% 66.45% 72.73% 100.00%
EPS 8.18 5.51 10.54 19.68 8.43 1.83 43.91 -67.48%
  QoQ % 48.46% -47.72% -46.44% 133.45% 360.66% -95.83% -
  Horiz. % 18.63% 12.55% 24.00% 44.82% 19.20% 4.17% 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 8.3400 8.3100 8.6200 8.6400 8.7000 7.9400 7.0000 12.42%
  QoQ % 0.36% -3.60% -0.23% -0.69% 9.57% 13.43% -
  Horiz. % 119.14% 118.71% 123.14% 123.43% 124.29% 113.43% 100.00%
Adjusted Per Share Value based on latest NOSH - 93,500
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 424.34 393.47 470.85 515.12 366.48 395.64 544.81 -15.39%
  QoQ % 7.85% -16.43% -8.59% 40.56% -7.37% -27.38% -
  Horiz. % 77.89% 72.22% 86.42% 94.55% 67.27% 72.62% 100.00%
EPS 8.18 5.51 10.54 19.68 7.76 1.66 39.91 -65.34%
  QoQ % 48.46% -47.72% -46.44% 153.61% 367.47% -95.84% -
  Horiz. % 20.50% 13.81% 26.41% 49.31% 19.44% 4.16% 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 8.3400 8.3100 8.6200 8.6400 8.0047 7.2066 6.3627 19.83%
  QoQ % 0.36% -3.60% -0.23% 7.94% 11.07% 13.26% -
  Horiz. % 131.08% 130.60% 135.48% 135.79% 125.81% 113.26% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 8.3200 8.9000 8.9500 8.5000 8.5000 8.3700 8.2900 -
P/RPS 1.96 2.26 1.90 1.65 2.13 1.92 1.38 26.43%
  QoQ % -13.27% 18.95% 15.15% -22.54% 10.94% 39.13% -
  Horiz. % 142.03% 163.77% 137.68% 119.57% 154.35% 139.13% 100.00%
P/EPS 101.60 161.61 84.91 43.19 100.83 457.38 18.88 208.03%
  QoQ % -37.13% 90.33% 96.60% -57.17% -77.95% 2,322.56% -
  Horiz. % 538.14% 855.99% 449.74% 228.76% 534.06% 2,422.56% 100.00%
EY 0.98 0.62 1.18 2.32 0.99 0.22 5.30 -67.64%
  QoQ % 58.06% -47.46% -49.14% 134.34% 350.00% -95.85% -
  Horiz. % 18.49% 11.70% 22.26% 43.77% 18.68% 4.15% 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 1.00 1.07 1.04 0.98 0.98 1.05 1.18 -10.47%
  QoQ % -6.54% 2.88% 6.12% 0.00% -6.67% -11.02% -
  Horiz. % 84.75% 90.68% 88.14% 83.05% 83.05% 88.98% 100.00%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 27/08/14 28/05/14 28/02/14 29/11/13 29/08/13 31/05/13 28/02/13 -
Price 8.0200 8.7000 8.8700 9.0000 8.5300 8.7500 8.3200 -
P/RPS 1.89 2.21 1.88 1.75 2.14 2.01 1.39 22.80%
  QoQ % -14.48% 17.55% 7.43% -18.22% 6.47% 44.60% -
  Horiz. % 135.97% 158.99% 135.25% 125.90% 153.96% 144.60% 100.00%
P/EPS 97.93 157.98 84.15 45.73 101.19 478.14 18.95 199.81%
  QoQ % -38.01% 87.74% 84.01% -54.81% -78.84% 2,423.17% -
  Horiz. % 516.78% 833.67% 444.06% 241.32% 533.98% 2,523.17% 100.00%
EY 1.02 0.63 1.19 2.19 0.99 0.21 5.28 -66.68%
  QoQ % 61.90% -47.06% -45.66% 121.21% 371.43% -96.02% -
  Horiz. % 19.32% 11.93% 22.54% 41.48% 18.75% 3.98% 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 1.05 1.03 1.04 0.98 1.10 1.19 -13.37%
  QoQ % -8.57% 1.94% -0.96% 6.12% -10.91% -7.56% -
  Horiz. % 80.67% 88.24% 86.55% 87.39% 82.35% 92.44% 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.
 


 

429  281  549  742 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.30+0.01 
 ARMADA 0.525+0.035 
 DGB 0.15-0.015 
 PWORTH 0.04-0.005 
 MLAB 0.065+0.02 
 HSI-H8F 0.420.00 
 HSI-C7K 0.315-0.02 
 VELESTO 0.380.00 
 ISTONE 0.21-0.015 
 FPGROUP 0.54+0.045 
Partners & Brokers