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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

377  525  583 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.015-0.005 
 ITRONIC 0.27+0.03 
 BORNOIL 0.04+0.005 
 MMAG 0.18-0.005 
 FINTEC 0.0350.00 
 FOCUS 0.035-0.005 
 MPAY 0.265+0.015 
 EAH 0.0250.00 
 DNEX 0.83-0.03 
 KOMARK 0.13-0.01 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS