Highlights

[BLDPLNT] QoQ Quarter Result on 2013-12-31 [#4]

Stock [BLDPLNT]: BLD PLANTATION BHD
Announcement Date 28-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Dec-2013  [#4]
Profit Trend QoQ -     -46.44%    YoY -     -73.59%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 366,126 396,757 367,896 440,249 481,636 342,658 369,923 -0.68%
  QoQ % -7.72% 7.84% -16.43% -8.59% 40.56% -7.37% -
  Horiz. % 98.97% 107.25% 99.45% 119.01% 130.20% 92.63% 100.00%
PBT 10,429 10,541 7,395 -1,057 25,712 10,033 1,837 217.90%
  QoQ % -1.06% 42.54% 799.62% -104.11% 156.27% 446.16% -
  Horiz. % 567.72% 573.82% 402.56% -57.54% 1,399.67% 546.16% 100.00%
Tax -5,292 -2,946 -2,119 10,890 -7,201 -2,894 -467 403.76%
  QoQ % -79.63% -39.03% -119.46% 251.23% -148.83% -519.70% -
  Horiz. % 1,133.19% 630.84% 453.75% -2,331.91% 1,541.97% 619.70% 100.00%
NP 5,137 7,595 5,276 9,833 18,511 7,139 1,370 141.16%
  QoQ % -32.36% 43.95% -46.34% -46.88% 159.29% 421.09% -
  Horiz. % 374.96% 554.38% 385.11% 717.74% 1,351.17% 521.09% 100.00%
NP to SH 5,092 7,657 5,149 9,856 18,402 7,252 1,553 120.55%
  QoQ % -33.50% 48.71% -47.76% -46.44% 153.75% 366.97% -
  Horiz. % 327.88% 493.05% 331.55% 634.64% 1,184.93% 466.97% 100.00%
Tax Rate 50.74 % 27.95 % 28.65 % - % 28.01 % 28.84 % 25.42 % 58.47%
  QoQ % 81.54% -2.44% 0.00% 0.00% -2.88% 13.45% -
  Horiz. % 199.61% 109.95% 112.71% 0.00% 110.19% 113.45% 100.00%
Total Cost 360,989 389,162 362,620 430,416 463,125 335,519 368,553 -1.37%
  QoQ % -7.24% 7.32% -15.75% -7.06% 38.03% -8.96% -
  Horiz. % 97.95% 105.59% 98.39% 116.79% 125.66% 91.04% 100.00%
Net Worth 784,465 779,790 776,985 805,969 807,840 748,434 673,815 10.66%
  QoQ % 0.60% 0.36% -3.60% -0.23% 7.94% 11.07% -
  Horiz. % 116.42% 115.73% 115.31% 119.61% 119.89% 111.07% 100.00%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 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
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 784,465 779,790 776,985 805,969 807,840 748,434 673,815 10.66%
  QoQ % 0.60% 0.36% -3.60% -0.23% 7.94% 11.07% -
  Horiz. % 116.42% 115.73% 115.31% 119.61% 119.89% 111.07% 100.00%
NOSH 93,500 93,500 93,500 93,500 93,500 86,027 84,863 6.67%
  QoQ % 0.00% 0.00% 0.00% 0.00% 8.69% 1.37% -
  Horiz. % 110.18% 110.18% 110.18% 110.18% 110.18% 101.37% 100.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 1.40 % 1.91 % 1.43 % 2.23 % 3.84 % 2.08 % 0.37 % 142.62%
  QoQ % -26.70% 33.57% -35.87% -41.93% 84.62% 462.16% -
  Horiz. % 378.38% 516.22% 386.49% 602.70% 1,037.84% 562.16% 100.00%
ROE 0.65 % 0.98 % 0.66 % 1.22 % 2.28 % 0.97 % 0.23 % 99.76%
  QoQ % -33.67% 48.48% -45.90% -46.49% 135.05% 321.74% -
  Horiz. % 282.61% 426.09% 286.96% 530.43% 991.30% 421.74% 100.00%
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 391.58 424.34 393.47 470.85 515.12 398.31 435.90 -6.89%
  QoQ % -7.72% 7.85% -16.43% -8.59% 29.33% -8.62% -
  Horiz. % 89.83% 97.35% 90.27% 108.02% 118.17% 91.38% 100.00%
EPS 5.45 8.18 5.51 10.54 19.68 8.43 1.83 106.86%
  QoQ % -33.37% 48.46% -47.72% -46.44% 133.45% 360.66% -
  Horiz. % 297.81% 446.99% 301.09% 575.96% 1,075.41% 460.66% 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 8.3900 8.3400 8.3100 8.6200 8.6400 8.7000 7.9400 3.74%
  QoQ % 0.60% 0.36% -3.60% -0.23% -0.69% 9.57% -
  Horiz. % 105.67% 105.04% 104.66% 108.56% 108.82% 109.57% 100.00%
Adjusted Per Share Value based on latest NOSH - 93,500
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 391.58 424.34 393.47 470.85 515.12 366.48 395.64 -0.68%
  QoQ % -7.72% 7.85% -16.43% -8.59% 40.56% -7.37% -
  Horiz. % 98.97% 107.25% 99.45% 119.01% 130.20% 92.63% 100.00%
EPS 5.45 8.18 5.51 10.54 19.68 7.76 1.66 120.74%
  QoQ % -33.37% 48.46% -47.72% -46.44% 153.61% 367.47% -
  Horiz. % 328.31% 492.77% 331.93% 634.94% 1,185.54% 467.47% 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 8.3900 8.3400 8.3100 8.6200 8.6400 8.0047 7.2066 10.66%
  QoQ % 0.60% 0.36% -3.60% -0.23% 7.94% 11.07% -
  Horiz. % 116.42% 115.73% 115.31% 119.61% 119.89% 111.07% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 8.1000 8.3200 8.9000 8.9500 8.5000 8.5000 8.3700 -
P/RPS 2.07 1.96 2.26 1.90 1.65 2.13 1.92 5.14%
  QoQ % 5.61% -13.27% 18.95% 15.15% -22.54% 10.94% -
  Horiz. % 107.81% 102.08% 117.71% 98.96% 85.94% 110.94% 100.00%
P/EPS 148.73 101.60 161.61 84.91 43.19 100.83 457.38 -52.68%
  QoQ % 46.39% -37.13% 90.33% 96.60% -57.17% -77.95% -
  Horiz. % 32.52% 22.21% 35.33% 18.56% 9.44% 22.05% 100.00%
EY 0.67 0.98 0.62 1.18 2.32 0.99 0.22 109.96%
  QoQ % -31.63% 58.06% -47.46% -49.14% 134.34% 350.00% -
  Horiz. % 304.55% 445.45% 281.82% 536.36% 1,054.55% 450.00% 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 0.97 1.00 1.07 1.04 0.98 0.98 1.05 -5.14%
  QoQ % -3.00% -6.54% 2.88% 6.12% 0.00% -6.67% -
  Horiz. % 92.38% 95.24% 101.90% 99.05% 93.33% 93.33% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 27/11/14 27/08/14 28/05/14 28/02/14 29/11/13 29/08/13 31/05/13 -
Price 8.1000 8.0200 8.7000 8.8700 9.0000 8.5300 8.7500 -
P/RPS 2.07 1.89 2.21 1.88 1.75 2.14 2.01 1.98%
  QoQ % 9.52% -14.48% 17.55% 7.43% -18.22% 6.47% -
  Horiz. % 102.99% 94.03% 109.95% 93.53% 87.06% 106.47% 100.00%
P/EPS 148.73 97.93 157.98 84.15 45.73 101.19 478.14 -54.06%
  QoQ % 51.87% -38.01% 87.74% 84.01% -54.81% -78.84% -
  Horiz. % 31.11% 20.48% 33.04% 17.60% 9.56% 21.16% 100.00%
EY 0.67 1.02 0.63 1.19 2.19 0.99 0.21 116.57%
  QoQ % -34.31% 61.90% -47.06% -45.66% 121.21% 371.43% -
  Horiz. % 319.05% 485.71% 300.00% 566.67% 1,042.86% 471.43% 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 0.97 0.96 1.05 1.03 1.04 0.98 1.10 -8.04%
  QoQ % 1.04% -8.57% 1.94% -0.96% 6.12% -10.91% -
  Horiz. % 88.18% 87.27% 95.45% 93.64% 94.55% 89.09% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

497  407  524  653 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ASB 0.175+0.005 
 KANGER 0.22-0.015 
 MUIIND 0.115-0.005 
 MTOUCHE 0.06-0.005 
 PHB 0.03+0.005 
 SAPNRG 0.105-0.005 
 CAREPLS 3.18+0.03 
 HLT 1.66-0.01 
 PARLO 0.40-0.15 
 PASUKGB 0.0750.00 

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!

TOP ARTICLES

1. Top Glove Investment: Is the EPF trading or investing?- A Misconception Van Gogh of Financial
2. TOPGLOV (7113) - Top Glove spent RM 564,639,998.73 in September for Share Buyback !!! Good or Bad? Bursa Malaysia Free Trading Education
3. EPF stake buoys Top Glove's rise as Covid-19 cases climb gloveharicut
4. 'THE GREATER FOOL THEORY By Dr Neoh Soon Kean (Excerpts from STOCK MARKET INVESTMENT), Calvin Tan comments THE INVESTMENT APPROACH OF CALVIN TAN
5. LCTITAN - ALL-TIME HIGH SALES VOLUME AT ELEVATED ASPS, AND... Jom & Terry
6. 顶级手套业绩超越Maybank!股价却没反应,因为有一样东西悄悄地发生了变化!(Part 1/4) Valuation on Glove Sector - 陈剑 Good Articles to Share
7. 热门股:速柏玛 上挑RM8.99 南洋行家论股
8. (CHOIVO CAPITAL) LCTITAN (5284) - Rising ASP's, Falling Costs, Butadiene (Glove Proxy), Hurricane, Selling For Cash (A Summary) Choivo Capital
PARTNERS & BROKERS