Highlights

[BLDPLNT] QoQ Quarter Result on 2013-03-31 [#1]

Stock [BLDPLNT]: BLD PLANTATION BHD
Announcement Date 31-May-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Mar-2013  [#1]
Profit Trend QoQ -     -95.84%    YoY -     -89.42%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 440,249 481,636 342,658 369,923 509,395 517,546 392,822 7.87%
  QoQ % -8.59% 40.56% -7.37% -27.38% -1.57% 31.75% -
  Horiz. % 112.07% 122.61% 87.23% 94.17% 129.68% 131.75% 100.00%
PBT -1,057 25,712 10,033 1,837 48,837 18,940 30,380 -
  QoQ % -104.11% 156.27% 446.16% -96.24% 157.85% -37.66% -
  Horiz. % -3.48% 84.63% 33.03% 6.05% 160.75% 62.34% 100.00%
Tax 10,890 -7,201 -2,894 -467 -11,686 -4,246 -7,942 -
  QoQ % 251.23% -148.83% -519.70% 96.00% -175.22% 46.54% -
  Horiz. % -137.12% 90.67% 36.44% 5.88% 147.14% 53.46% 100.00%
NP 9,833 18,511 7,139 1,370 37,151 14,694 22,438 -42.22%
  QoQ % -46.88% 159.29% 421.09% -96.31% 152.83% -34.51% -
  Horiz. % 43.82% 82.50% 31.82% 6.11% 165.57% 65.49% 100.00%
NP to SH 9,856 18,402 7,252 1,553 37,319 14,133 22,382 -42.03%
  QoQ % -46.44% 153.75% 366.97% -95.84% 164.06% -36.86% -
  Horiz. % 44.04% 82.22% 32.40% 6.94% 166.74% 63.14% 100.00%
Tax Rate - % 28.01 % 28.84 % 25.42 % 23.93 % 22.42 % 26.14 % -
  QoQ % 0.00% -2.88% 13.45% 6.23% 6.74% -14.23% -
  Horiz. % 0.00% 107.15% 110.33% 97.25% 91.55% 85.77% 100.00%
Total Cost 430,416 463,125 335,519 368,553 472,244 502,852 370,384 10.50%
  QoQ % -7.06% 38.03% -8.96% -21.96% -6.09% 35.77% -
  Horiz. % 116.21% 125.04% 90.59% 99.51% 127.50% 135.77% 100.00%
Net Worth 805,969 807,840 748,434 673,815 594,909 636,069 625,641 18.34%
  QoQ % -0.23% 7.94% 11.07% 13.26% -6.47% 1.67% -
  Horiz. % 128.82% 129.12% 119.63% 107.70% 95.09% 101.67% 100.00%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 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
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 805,969 807,840 748,434 673,815 594,909 636,069 625,641 18.34%
  QoQ % -0.23% 7.94% 11.07% 13.26% -6.47% 1.67% -
  Horiz. % 128.82% 129.12% 119.63% 107.70% 95.09% 101.67% 100.00%
NOSH 93,500 93,500 86,027 84,863 84,987 85,036 85,005 6.54%
  QoQ % 0.00% 8.69% 1.37% -0.15% -0.06% 0.04% -
  Horiz. % 109.99% 109.99% 101.20% 99.83% 99.98% 100.04% 100.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 2.23 % 3.84 % 2.08 % 0.37 % 7.29 % 2.84 % 5.71 % -46.48%
  QoQ % -41.93% 84.62% 462.16% -94.92% 156.69% -50.26% -
  Horiz. % 39.05% 67.25% 36.43% 6.48% 127.67% 49.74% 100.00%
ROE 1.22 % 2.28 % 0.97 % 0.23 % 6.27 % 2.22 % 3.58 % -51.12%
  QoQ % -46.49% 135.05% 321.74% -96.33% 182.43% -37.99% -
  Horiz. % 34.08% 63.69% 27.09% 6.42% 175.14% 62.01% 100.00%
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 470.85 515.12 398.31 435.90 599.38 608.62 462.11 1.25%
  QoQ % -8.59% 29.33% -8.62% -27.27% -1.52% 31.70% -
  Horiz. % 101.89% 111.47% 86.19% 94.33% 129.71% 131.70% 100.00%
EPS 10.54 19.68 8.43 1.83 43.91 16.62 26.33 -45.59%
  QoQ % -46.44% 133.45% 360.66% -95.83% 164.20% -36.88% -
  Horiz. % 40.03% 74.74% 32.02% 6.95% 166.77% 63.12% 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 8.6200 8.6400 8.7000 7.9400 7.0000 7.4800 7.3600 11.08%
  QoQ % -0.23% -0.69% 9.57% 13.43% -6.42% 1.63% -
  Horiz. % 117.12% 117.39% 118.21% 107.88% 95.11% 101.63% 100.00%
Adjusted Per Share Value based on latest NOSH - 93,500
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 470.85 515.12 366.48 395.64 544.81 553.53 420.13 7.87%
  QoQ % -8.59% 40.56% -7.37% -27.38% -1.58% 31.75% -
  Horiz. % 112.07% 122.61% 87.23% 94.17% 129.68% 131.75% 100.00%
EPS 10.54 19.68 7.76 1.66 39.91 15.12 23.94 -42.04%
  QoQ % -46.44% 153.61% 367.47% -95.84% 163.96% -36.84% -
  Horiz. % 44.03% 82.21% 32.41% 6.93% 166.71% 63.16% 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 8.6200 8.6400 8.0047 7.2066 6.3627 6.8029 6.6914 18.34%
  QoQ % -0.23% 7.94% 11.07% 13.26% -6.47% 1.67% -
  Horiz. % 128.82% 129.12% 119.63% 107.70% 95.09% 101.67% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 8.9500 8.5000 8.5000 8.3700 8.2900 8.0900 8.3800 -
P/RPS 1.90 1.65 2.13 1.92 1.38 1.33 1.81 3.28%
  QoQ % 15.15% -22.54% 10.94% 39.13% 3.76% -26.52% -
  Horiz. % 104.97% 91.16% 117.68% 106.08% 76.24% 73.48% 100.00%
P/EPS 84.91 43.19 100.83 457.38 18.88 48.68 31.83 92.00%
  QoQ % 96.60% -57.17% -77.95% 2,322.56% -61.22% 52.94% -
  Horiz. % 266.76% 135.69% 316.78% 1,436.95% 59.32% 152.94% 100.00%
EY 1.18 2.32 0.99 0.22 5.30 2.05 3.14 -47.83%
  QoQ % -49.14% 134.34% 350.00% -95.85% 158.54% -34.71% -
  Horiz. % 37.58% 73.89% 31.53% 7.01% 168.79% 65.29% 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 1.04 0.98 0.98 1.05 1.18 1.08 1.14 -5.92%
  QoQ % 6.12% 0.00% -6.67% -11.02% 9.26% -5.26% -
  Horiz. % 91.23% 85.96% 85.96% 92.11% 103.51% 94.74% 100.00%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 29/11/13 29/08/13 31/05/13 28/02/13 30/11/12 30/08/12 -
Price 8.8700 9.0000 8.5300 8.7500 8.3200 8.4000 8.2000 -
P/RPS 1.88 1.75 2.14 2.01 1.39 1.38 1.77 4.09%
  QoQ % 7.43% -18.22% 6.47% 44.60% 0.72% -22.03% -
  Horiz. % 106.21% 98.87% 120.90% 113.56% 78.53% 77.97% 100.00%
P/EPS 84.15 45.73 101.19 478.14 18.95 50.54 31.14 93.66%
  QoQ % 84.01% -54.81% -78.84% 2,423.17% -62.50% 62.30% -
  Horiz. % 270.23% 146.85% 324.95% 1,535.45% 60.85% 162.30% 100.00%
EY 1.19 2.19 0.99 0.21 5.28 1.98 3.21 -48.30%
  QoQ % -45.66% 121.21% 371.43% -96.02% 166.67% -38.32% -
  Horiz. % 37.07% 68.22% 30.84% 6.54% 164.49% 61.68% 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 1.03 1.04 0.98 1.10 1.19 1.12 1.11 -4.85%
  QoQ % -0.96% 6.12% -10.91% -7.56% 6.25% 0.90% -
  Horiz. % 92.79% 93.69% 88.29% 99.10% 107.21% 100.90% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

360  744  441  434 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers