Highlights

[BLDPLNT] QoQ Quarter Result on 2014-12-31 [#4]

Stock [BLDPLNT]: BLD PLANTATION BHD
Announcement Date 27-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Dec-2014  [#4]
Profit Trend QoQ -     200.08%    YoY -     55.03%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 374,249 340,034 303,665 427,413 366,126 396,757 367,896 1.15%
  QoQ % 10.06% 11.98% -28.95% 16.74% -7.72% 7.84% -
  Horiz. % 101.73% 92.43% 82.54% 116.18% 99.52% 107.84% 100.00%
PBT -3,555 6,013 1,235 18,302 10,429 10,541 7,395 -
  QoQ % -159.12% 386.88% -93.25% 75.49% -1.06% 42.54% -
  Horiz. % -48.07% 81.31% 16.70% 247.49% 141.03% 142.54% 100.00%
Tax 4,877 -2,287 -1,085 -3,410 -5,292 -2,946 -2,119 -
  QoQ % 313.25% -110.78% 68.18% 35.56% -79.63% -39.03% -
  Horiz. % -230.16% 107.93% 51.20% 160.92% 249.74% 139.03% 100.00%
NP 1,322 3,726 150 14,892 5,137 7,595 5,276 -60.22%
  QoQ % -64.52% 2,384.00% -98.99% 189.90% -32.36% 43.95% -
  Horiz. % 25.06% 70.62% 2.84% 282.26% 97.37% 143.95% 100.00%
NP to SH 1,237 3,581 143 15,280 5,092 7,657 5,149 -61.32%
  QoQ % -65.46% 2,404.20% -99.06% 200.08% -33.50% 48.71% -
  Horiz. % 24.02% 69.55% 2.78% 296.76% 98.89% 148.71% 100.00%
Tax Rate - % 38.03 % 87.85 % 18.63 % 50.74 % 27.95 % 28.65 % -
  QoQ % 0.00% -56.71% 371.55% -63.28% 81.54% -2.44% -
  Horiz. % 0.00% 132.74% 306.63% 65.03% 177.10% 97.56% 100.00%
Total Cost 372,927 336,308 303,515 412,521 360,989 389,162 362,620 1.88%
  QoQ % 10.89% 10.80% -26.42% 14.28% -7.24% 7.32% -
  Horiz. % 102.84% 92.74% 83.70% 113.76% 99.55% 107.32% 100.00%
Net Worth 801,294 800,360 800,360 800,360 784,465 779,790 776,985 2.07%
  QoQ % 0.12% 0.00% 0.00% 2.03% 0.60% 0.36% -
  Horiz. % 103.13% 103.01% 103.01% 103.01% 100.96% 100.36% 100.00%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 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
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 801,294 800,360 800,360 800,360 784,465 779,790 776,985 2.07%
  QoQ % 0.12% 0.00% 0.00% 2.03% 0.60% 0.36% -
  Horiz. % 103.13% 103.01% 103.01% 103.01% 100.96% 100.36% 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
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 0.35 % 1.10 % 0.05 % 3.48 % 1.40 % 1.91 % 1.43 % -60.84%
  QoQ % -68.18% 2,100.00% -98.56% 148.57% -26.70% 33.57% -
  Horiz. % 24.48% 76.92% 3.50% 243.36% 97.90% 133.57% 100.00%
ROE 0.15 % 0.45 % 0.02 % 1.91 % 0.65 % 0.98 % 0.66 % -62.72%
  QoQ % -66.67% 2,150.00% -98.95% 193.85% -33.67% 48.48% -
  Horiz. % 22.73% 68.18% 3.03% 289.39% 98.48% 148.48% 100.00%
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 400.27 363.67 324.78 457.13 391.58 424.34 393.47 1.15%
  QoQ % 10.06% 11.97% -28.95% 16.74% -7.72% 7.85% -
  Horiz. % 101.73% 92.43% 82.54% 116.18% 99.52% 107.85% 100.00%
EPS 1.33 3.83 0.15 16.34 5.45 8.18 5.51 -61.20%
  QoQ % -65.27% 2,453.33% -99.08% 199.82% -33.37% 48.46% -
  Horiz. % 24.14% 69.51% 2.72% 296.55% 98.91% 148.46% 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 8.5700 8.5600 8.5600 8.5600 8.3900 8.3400 8.3100 2.07%
  QoQ % 0.12% 0.00% 0.00% 2.03% 0.60% 0.36% -
  Horiz. % 103.13% 103.01% 103.01% 103.01% 100.96% 100.36% 100.00%
Adjusted Per Share Value based on latest NOSH - 93,500
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 400.27 363.67 324.78 457.13 391.58 424.34 393.47 1.15%
  QoQ % 10.06% 11.97% -28.95% 16.74% -7.72% 7.85% -
  Horiz. % 101.73% 92.43% 82.54% 116.18% 99.52% 107.85% 100.00%
EPS 1.33 3.83 0.15 16.34 5.45 8.18 5.51 -61.20%
  QoQ % -65.27% 2,453.33% -99.08% 199.82% -33.37% 48.46% -
  Horiz. % 24.14% 69.51% 2.72% 296.55% 98.91% 148.46% 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 8.5700 8.5600 8.5600 8.5600 8.3900 8.3400 8.3100 2.07%
  QoQ % 0.12% 0.00% 0.00% 2.03% 0.60% 0.36% -
  Horiz. % 103.13% 103.01% 103.01% 103.01% 100.96% 100.36% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 8.1000 8.0000 8.2000 7.6500 8.1000 8.3200 8.9000 -
P/RPS 2.02 2.20 2.52 1.67 2.07 1.96 2.26 -7.20%
  QoQ % -8.18% -12.70% 50.90% -19.32% 5.61% -13.27% -
  Horiz. % 89.38% 97.35% 111.50% 73.89% 91.59% 86.73% 100.00%
P/EPS 612.25 208.88 5,361.54 46.81 148.73 101.60 161.61 142.82%
  QoQ % 193.11% -96.10% 11,353.83% -68.53% 46.39% -37.13% -
  Horiz. % 378.84% 129.25% 3,317.58% 28.96% 92.03% 62.87% 100.00%
EY 0.16 0.48 0.02 2.14 0.67 0.98 0.62 -59.43%
  QoQ % -66.67% 2,300.00% -99.07% 219.40% -31.63% 58.06% -
  Horiz. % 25.81% 77.42% 3.23% 345.16% 108.06% 158.06% 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 0.95 0.93 0.96 0.89 0.97 1.00 1.07 -7.62%
  QoQ % 2.15% -3.12% 7.87% -8.25% -3.00% -6.54% -
  Horiz. % 88.79% 86.92% 89.72% 83.18% 90.65% 93.46% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/11/15 28/08/15 28/05/15 27/02/15 27/11/14 27/08/14 28/05/14 -
Price 9.3000 8.1000 8.0500 8.0000 8.1000 8.0200 8.7000 -
P/RPS 2.32 2.23 2.48 1.75 2.07 1.89 2.21 3.29%
  QoQ % 4.04% -10.08% 41.71% -15.46% 9.52% -14.48% -
  Horiz. % 104.98% 100.90% 112.22% 79.19% 93.67% 85.52% 100.00%
P/EPS 702.95 211.49 5,263.46 48.95 148.73 97.93 157.98 170.28%
  QoQ % 232.38% -95.98% 10,652.73% -67.09% 51.87% -38.01% -
  Horiz. % 444.96% 133.87% 3,331.73% 30.98% 94.14% 61.99% 100.00%
EY 0.14 0.47 0.02 2.04 0.67 1.02 0.63 -63.28%
  QoQ % -70.21% 2,250.00% -99.02% 204.48% -34.31% 61.90% -
  Horiz. % 22.22% 74.60% 3.17% 323.81% 106.35% 161.90% 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 1.09 0.95 0.94 0.93 0.97 0.96 1.05 2.52%
  QoQ % 14.74% 1.06% 1.08% -4.12% 1.04% -8.57% -
  Horiz. % 103.81% 90.48% 89.52% 88.57% 92.38% 91.43% 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.
 


 

320  552  506  621 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ASB 0.15-0.005 
 MYEG 1.22-0.08 
 SAPNRG 0.23-0.005 
 ARMADA 0.38-0.02 
 XOX 0.050.00 
 ALAM 0.13-0.01 
 AIRASIA 1.10-0.06 
 MTOUCHE 0.16-0.015 
 IRIS 0.14-0.005 
 TIGER 0.055-0.015 
Partners & Brokers