Highlights

[BLDPLNT] QoQ Quarter Result on 2014-03-31 [#1]

Stock [BLDPLNT]: BLD PLANTATION BHD
Announcement Date 28-May-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Mar-2014  [#1]
Profit Trend QoQ -     -47.76%    YoY -     231.55%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 427,413 366,126 396,757 367,896 440,249 481,636 342,658 15.83%
  QoQ % 16.74% -7.72% 7.84% -16.43% -8.59% 40.56% -
  Horiz. % 124.73% 106.85% 115.79% 107.37% 128.48% 140.56% 100.00%
PBT 18,302 10,429 10,541 7,395 -1,057 25,712 10,033 49.13%
  QoQ % 75.49% -1.06% 42.54% 799.62% -104.11% 156.27% -
  Horiz. % 182.42% 103.95% 105.06% 73.71% -10.54% 256.27% 100.00%
Tax -3,410 -5,292 -2,946 -2,119 10,890 -7,201 -2,894 11.53%
  QoQ % 35.56% -79.63% -39.03% -119.46% 251.23% -148.83% -
  Horiz. % 117.83% 182.86% 101.80% 73.22% -376.30% 248.83% 100.00%
NP 14,892 5,137 7,595 5,276 9,833 18,511 7,139 63.04%
  QoQ % 189.90% -32.36% 43.95% -46.34% -46.88% 159.29% -
  Horiz. % 208.60% 71.96% 106.39% 73.90% 137.74% 259.29% 100.00%
NP to SH 15,280 5,092 7,657 5,149 9,856 18,402 7,252 64.13%
  QoQ % 200.08% -33.50% 48.71% -47.76% -46.44% 153.75% -
  Horiz. % 210.70% 70.22% 105.58% 71.00% 135.91% 253.75% 100.00%
Tax Rate 18.63 % 50.74 % 27.95 % 28.65 % - % 28.01 % 28.84 % -25.21%
  QoQ % -63.28% 81.54% -2.44% 0.00% 0.00% -2.88% -
  Horiz. % 64.60% 175.94% 96.91% 99.34% 0.00% 97.12% 100.00%
Total Cost 412,521 360,989 389,162 362,620 430,416 463,125 335,519 14.72%
  QoQ % 14.28% -7.24% 7.32% -15.75% -7.06% 38.03% -
  Horiz. % 122.95% 107.59% 115.99% 108.08% 128.28% 138.03% 100.00%
Net Worth 800,360 784,465 779,790 776,985 805,969 807,840 748,434 4.56%
  QoQ % 2.03% 0.60% 0.36% -3.60% -0.23% 7.94% -
  Horiz. % 106.94% 104.81% 104.19% 103.81% 107.69% 107.94% 100.00%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 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
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 800,360 784,465 779,790 776,985 805,969 807,840 748,434 4.56%
  QoQ % 2.03% 0.60% 0.36% -3.60% -0.23% 7.94% -
  Horiz. % 106.94% 104.81% 104.19% 103.81% 107.69% 107.94% 100.00%
NOSH 93,500 93,500 93,500 93,500 93,500 93,500 86,027 5.69%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 8.69% -
  Horiz. % 108.69% 108.69% 108.69% 108.69% 108.69% 108.69% 100.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 3.48 % 1.40 % 1.91 % 1.43 % 2.23 % 3.84 % 2.08 % 40.80%
  QoQ % 148.57% -26.70% 33.57% -35.87% -41.93% 84.62% -
  Horiz. % 167.31% 67.31% 91.83% 68.75% 107.21% 184.62% 100.00%
ROE 1.91 % 0.65 % 0.98 % 0.66 % 1.22 % 2.28 % 0.97 % 56.91%
  QoQ % 193.85% -33.67% 48.48% -45.90% -46.49% 135.05% -
  Horiz. % 196.91% 67.01% 101.03% 68.04% 125.77% 235.05% 100.00%
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 457.13 391.58 424.34 393.47 470.85 515.12 398.31 9.59%
  QoQ % 16.74% -7.72% 7.85% -16.43% -8.59% 29.33% -
  Horiz. % 114.77% 98.31% 106.54% 98.78% 118.21% 129.33% 100.00%
EPS 16.34 5.45 8.18 5.51 10.54 19.68 8.43 55.27%
  QoQ % 199.82% -33.37% 48.46% -47.72% -46.44% 133.45% -
  Horiz. % 193.83% 64.65% 97.03% 65.36% 125.03% 233.45% 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 8.5600 8.3900 8.3400 8.3100 8.6200 8.6400 8.7000 -1.07%
  QoQ % 2.03% 0.60% 0.36% -3.60% -0.23% -0.69% -
  Horiz. % 98.39% 96.44% 95.86% 95.52% 99.08% 99.31% 100.00%
Adjusted Per Share Value based on latest NOSH - 93,500
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 457.13 391.58 424.34 393.47 470.85 515.12 366.48 15.83%
  QoQ % 16.74% -7.72% 7.85% -16.43% -8.59% 40.56% -
  Horiz. % 124.74% 106.85% 115.79% 107.36% 128.48% 140.56% 100.00%
EPS 16.34 5.45 8.18 5.51 10.54 19.68 7.76 64.06%
  QoQ % 199.82% -33.37% 48.46% -47.72% -46.44% 153.61% -
  Horiz. % 210.57% 70.23% 105.41% 71.01% 135.82% 253.61% 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 8.5600 8.3900 8.3400 8.3100 8.6200 8.6400 8.0047 4.56%
  QoQ % 2.03% 0.60% 0.36% -3.60% -0.23% 7.94% -
  Horiz. % 106.94% 104.81% 104.19% 103.81% 107.69% 107.94% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 7.6500 8.1000 8.3200 8.9000 8.9500 8.5000 8.5000 -
P/RPS 1.67 2.07 1.96 2.26 1.90 1.65 2.13 -14.94%
  QoQ % -19.32% 5.61% -13.27% 18.95% 15.15% -22.54% -
  Horiz. % 78.40% 97.18% 92.02% 106.10% 89.20% 77.46% 100.00%
P/EPS 46.81 148.73 101.60 161.61 84.91 43.19 100.83 -39.96%
  QoQ % -68.53% 46.39% -37.13% 90.33% 96.60% -57.17% -
  Horiz. % 46.42% 147.51% 100.76% 160.28% 84.21% 42.83% 100.00%
EY 2.14 0.67 0.98 0.62 1.18 2.32 0.99 66.95%
  QoQ % 219.40% -31.63% 58.06% -47.46% -49.14% 134.34% -
  Horiz. % 216.16% 67.68% 98.99% 62.63% 119.19% 234.34% 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 0.89 0.97 1.00 1.07 1.04 0.98 0.98 -6.20%
  QoQ % -8.25% -3.00% -6.54% 2.88% 6.12% 0.00% -
  Horiz. % 90.82% 98.98% 102.04% 109.18% 106.12% 100.00% 100.00%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 27/11/14 27/08/14 28/05/14 28/02/14 29/11/13 29/08/13 -
Price 8.0000 8.1000 8.0200 8.7000 8.8700 9.0000 8.5300 -
P/RPS 1.75 2.07 1.89 2.21 1.88 1.75 2.14 -12.52%
  QoQ % -15.46% 9.52% -14.48% 17.55% 7.43% -18.22% -
  Horiz. % 81.78% 96.73% 88.32% 103.27% 87.85% 81.78% 100.00%
P/EPS 48.95 148.73 97.93 157.98 84.15 45.73 101.19 -38.30%
  QoQ % -67.09% 51.87% -38.01% 87.74% 84.01% -54.81% -
  Horiz. % 48.37% 146.98% 96.78% 156.12% 83.16% 45.19% 100.00%
EY 2.04 0.67 1.02 0.63 1.19 2.19 0.99 61.72%
  QoQ % 204.48% -34.31% 61.90% -47.06% -45.66% 121.21% -
  Horiz. % 206.06% 67.68% 103.03% 63.64% 120.20% 221.21% 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 0.93 0.97 0.96 1.05 1.03 1.04 0.98 -3.42%
  QoQ % -4.12% 1.04% -8.57% 1.94% -0.96% 6.12% -
  Horiz. % 94.90% 98.98% 97.96% 107.14% 105.10% 106.12% 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.
 


 

402  313  494  808 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 NETX 0.02-0.005 
 ARMADA 0.48+0.035 
 MTAG 0.54+0.03 
 HSI-C7F 0.325-0.01 
 SANICHI 0.045-0.005 
 HUAAN 0.16+0.015 
 KNM 0.46+0.005 
 PUC 0.0550.00 
 PRESBHD 0.50+0.015 
 HSI-H8B 0.19-0.015 

FEATURED POSTS

1. MQ Trader Workshop @ Kulai - Trading Strategy in Volatile Market MQ Trader Announcement!

TOP ARTICLES

1. OVERLOOKED GEM : BENEFICIARY OF BUDGET 2020 !!! Bursa Master
2. SELL CARIMIN & UZMA NOW & SWITCH TO NETX, OPCOM, REDTONE OR MUIPROP, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. EYE ON THIS STOCK BECAUSE THE PRICE RALLY COULD BE THIS WEEK (21-25 OCT)! smartinvestment2030
4. Bumi Armada: What Happened and Why? Weekly GreenTrade$ watchlist
5. Dayang’s Price Rise is not Reflected on Naim - Koon Yew Yin Koon Yew Yin's Blog
6. CALVIN'S SUNDAY SHARING FROM THE BIBLE: TOPIC - 2 POINTS: NEED FOR WATER & SEASONAL TIMING THE INVESTMENT APPROACH OF CALVIN TAN
7. THE NUMBER ONE CHAMPION UP-TRENDING STOCK OF BURSA FOR YEAR 2019, 2020, 2021 ALL MUST NOT MISS NOW!! THE INVESTMENT APPROACH OF CALVIN TAN
8. CAB the Big Yellow CAB ready to take you for a ride GrandMustahTradingJourney
Partners & Brokers