Highlights

[BLDPLNT] QoQ Quarter Result on 2012-12-31 [#4]

Stock [BLDPLNT]: BLD PLANTATION BHD
Announcement Date 28-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Dec-2012  [#4]
Profit Trend QoQ -     164.06%    YoY -     22.76%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 481,636 342,658 369,923 509,395 517,546 392,822 494,001 -1.67%
  QoQ % 40.56% -7.37% -27.38% -1.57% 31.75% -20.48% -
  Horiz. % 97.50% 69.36% 74.88% 103.12% 104.77% 79.52% 100.00%
PBT 25,712 10,033 1,837 48,837 18,940 30,380 20,073 17.93%
  QoQ % 156.27% 446.16% -96.24% 157.85% -37.66% 51.35% -
  Horiz. % 128.09% 49.98% 9.15% 243.30% 94.36% 151.35% 100.00%
Tax -7,201 -2,894 -467 -11,686 -4,246 -7,942 -5,298 22.68%
  QoQ % -148.83% -519.70% 96.00% -175.22% 46.54% -49.91% -
  Horiz. % 135.92% 54.62% 8.81% 220.57% 80.14% 149.91% 100.00%
NP 18,511 7,139 1,370 37,151 14,694 22,438 14,775 16.20%
  QoQ % 159.29% 421.09% -96.31% 152.83% -34.51% 51.86% -
  Horiz. % 125.29% 48.32% 9.27% 251.45% 99.45% 151.86% 100.00%
NP to SH 18,402 7,252 1,553 37,319 14,133 22,382 14,677 16.26%
  QoQ % 153.75% 366.97% -95.84% 164.06% -36.86% 52.50% -
  Horiz. % 125.38% 49.41% 10.58% 254.27% 96.29% 152.50% 100.00%
Tax Rate 28.01 % 28.84 % 25.42 % 23.93 % 22.42 % 26.14 % 26.39 % 4.05%
  QoQ % -2.88% 13.45% 6.23% 6.74% -14.23% -0.95% -
  Horiz. % 106.14% 109.28% 96.32% 90.68% 84.96% 99.05% 100.00%
Total Cost 463,125 335,519 368,553 472,244 502,852 370,384 479,226 -2.25%
  QoQ % 38.03% -8.96% -21.96% -6.09% 35.77% -22.71% -
  Horiz. % 96.64% 70.01% 76.91% 98.54% 104.93% 77.29% 100.00%
Net Worth 807,840 748,434 673,815 594,909 636,069 625,641 615,295 19.88%
  QoQ % 7.94% 11.07% 13.26% -6.47% 1.67% 1.68% -
  Horiz. % 131.29% 121.64% 109.51% 96.69% 103.38% 101.68% 100.00%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 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
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 807,840 748,434 673,815 594,909 636,069 625,641 615,295 19.88%
  QoQ % 7.94% 11.07% 13.26% -6.47% 1.67% 1.68% -
  Horiz. % 131.29% 121.64% 109.51% 96.69% 103.38% 101.68% 100.00%
NOSH 93,500 86,027 84,863 84,987 85,036 85,005 84,985 6.57%
  QoQ % 8.69% 1.37% -0.15% -0.06% 0.04% 0.02% -
  Horiz. % 110.02% 101.23% 99.86% 100.00% 100.06% 100.02% 100.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 3.84 % 2.08 % 0.37 % 7.29 % 2.84 % 5.71 % 2.99 % 18.13%
  QoQ % 84.62% 462.16% -94.92% 156.69% -50.26% 90.97% -
  Horiz. % 128.43% 69.57% 12.37% 243.81% 94.98% 190.97% 100.00%
ROE 2.28 % 0.97 % 0.23 % 6.27 % 2.22 % 3.58 % 2.39 % -3.09%
  QoQ % 135.05% 321.74% -96.33% 182.43% -37.99% 49.79% -
  Horiz. % 95.40% 40.59% 9.62% 262.34% 92.89% 149.79% 100.00%
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 515.12 398.31 435.90 599.38 608.62 462.11 581.28 -7.73%
  QoQ % 29.33% -8.62% -27.27% -1.52% 31.70% -20.50% -
  Horiz. % 88.62% 68.52% 74.99% 103.11% 104.70% 79.50% 100.00%
EPS 19.68 8.43 1.83 43.91 16.62 26.33 17.27 9.09%
  QoQ % 133.45% 360.66% -95.83% 164.20% -36.88% 52.46% -
  Horiz. % 113.95% 48.81% 10.60% 254.26% 96.24% 152.46% 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 8.6400 8.7000 7.9400 7.0000 7.4800 7.3600 7.2400 12.50%
  QoQ % -0.69% 9.57% 13.43% -6.42% 1.63% 1.66% -
  Horiz. % 119.34% 120.17% 109.67% 96.69% 103.31% 101.66% 100.00%
Adjusted Per Share Value based on latest NOSH - 93,500
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 515.12 366.48 395.64 544.81 553.53 420.13 528.34 -1.67%
  QoQ % 40.56% -7.37% -27.38% -1.58% 31.75% -20.48% -
  Horiz. % 97.50% 69.36% 74.88% 103.12% 104.77% 79.52% 100.00%
EPS 19.68 7.76 1.66 39.91 15.12 23.94 15.70 16.24%
  QoQ % 153.61% 367.47% -95.84% 163.96% -36.84% 52.48% -
  Horiz. % 125.35% 49.43% 10.57% 254.20% 96.31% 152.48% 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 8.6400 8.0047 7.2066 6.3627 6.8029 6.6914 6.5807 19.88%
  QoQ % 7.94% 11.07% 13.26% -6.47% 1.67% 1.68% -
  Horiz. % 131.29% 121.64% 109.51% 96.69% 103.38% 101.68% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 8.5000 8.5000 8.3700 8.2900 8.0900 8.3800 9.2300 -
P/RPS 1.65 2.13 1.92 1.38 1.33 1.81 1.59 2.50%
  QoQ % -22.54% 10.94% 39.13% 3.76% -26.52% 13.84% -
  Horiz. % 103.77% 133.96% 120.75% 86.79% 83.65% 113.84% 100.00%
P/EPS 43.19 100.83 457.38 18.88 48.68 31.83 53.45 -13.23%
  QoQ % -57.17% -77.95% 2,322.56% -61.22% 52.94% -40.45% -
  Horiz. % 80.80% 188.64% 855.72% 35.32% 91.08% 59.55% 100.00%
EY 2.32 0.99 0.22 5.30 2.05 3.14 1.87 15.44%
  QoQ % 134.34% 350.00% -95.85% 158.54% -34.71% 67.91% -
  Horiz. % 124.06% 52.94% 11.76% 283.42% 109.63% 167.91% 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 0.98 1.05 1.18 1.08 1.14 1.27 -15.86%
  QoQ % 0.00% -6.67% -11.02% 9.26% -5.26% -10.24% -
  Horiz. % 77.17% 77.17% 82.68% 92.91% 85.04% 89.76% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 29/11/13 29/08/13 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 -
Price 9.0000 8.5300 8.7500 8.3200 8.4000 8.2000 8.0000 -
P/RPS 1.75 2.14 2.01 1.39 1.38 1.77 1.38 17.14%
  QoQ % -18.22% 6.47% 44.60% 0.72% -22.03% 28.26% -
  Horiz. % 126.81% 155.07% 145.65% 100.72% 100.00% 128.26% 100.00%
P/EPS 45.73 101.19 478.14 18.95 50.54 31.14 46.32 -0.85%
  QoQ % -54.81% -78.84% 2,423.17% -62.50% 62.30% -32.77% -
  Horiz. % 98.73% 218.46% 1,032.25% 40.91% 109.11% 67.23% 100.00%
EY 2.19 0.99 0.21 5.28 1.98 3.21 2.16 0.92%
  QoQ % 121.21% 371.43% -96.02% 166.67% -38.32% 48.61% -
  Horiz. % 101.39% 45.83% 9.72% 244.44% 91.67% 148.61% 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 1.04 0.98 1.10 1.19 1.12 1.11 1.10 -3.67%
  QoQ % 6.12% -10.91% -7.56% 6.25% 0.90% 0.91% -
  Horiz. % 94.55% 89.09% 100.00% 108.18% 101.82% 100.91% 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.
 


 

407  295  534  763 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.01-0.005 
 SAPNRG 0.295-0.005 
 TIGER 0.075+0.015 
 ARMADA 0.53+0.005 
 HSI-H8F 0.25-0.085 
 FINTEC 0.08+0.01 
 AT 0.085+0.01 
 KNM 0.425-0.015 
 DGB 0.16+0.01 
 HSI-C7F 0.27+0.065 
Partners & Brokers