Highlights

[BLDPLNT] QoQ TTM Result on 2012-06-30 [#2]

Stock [BLDPLNT]: BLD PLANTATION BHD
Announcement Date 30-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Jun-2012  [#2]
Profit Trend QoQ -     -0.43%    YoY -     -1.32%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 1,789,686 1,913,764 1,892,708 1,880,010 1,967,049 1,896,656 1,818,242 -1.05%
  QoQ % -6.48% 1.11% 0.68% -4.42% 3.71% 4.31% -
  Horiz. % 98.43% 105.25% 104.10% 103.40% 108.18% 104.31% 100.00%
PBT 99,994 118,230 91,472 99,228 98,371 125,761 132,021 -16.89%
  QoQ % -15.42% 29.25% -7.82% 0.87% -21.78% -4.74% -
  Horiz. % 75.74% 89.55% 69.29% 75.16% 74.51% 95.26% 100.00%
Tax -24,341 -29,172 -9,508 -12,366 -11,307 -19,155 -32,573 -17.64%
  QoQ % 16.56% -206.82% 23.11% -9.37% 40.97% 41.19% -
  Horiz. % 74.73% 89.56% 29.19% 37.96% 34.71% 58.81% 100.00%
NP 75,653 89,058 81,964 86,862 87,064 106,606 99,448 -16.65%
  QoQ % -15.05% 8.66% -5.64% -0.23% -18.33% 7.20% -
  Horiz. % 76.07% 89.55% 82.42% 87.34% 87.55% 107.20% 100.00%
NP to SH 75,387 88,511 81,593 86,575 86,951 106,599 99,132 -16.67%
  QoQ % -14.83% 8.48% -5.75% -0.43% -18.43% 7.53% -
  Horiz. % 76.05% 89.29% 82.31% 87.33% 87.71% 107.53% 100.00%
Tax Rate 24.34 % 24.67 % 10.39 % 12.46 % 11.49 % 15.23 % 24.67 % -0.89%
  QoQ % -1.34% 137.44% -16.61% 8.44% -24.56% -38.27% -
  Horiz. % 98.66% 100.00% 42.12% 50.51% 46.57% 61.73% 100.00%
Total Cost 1,714,033 1,824,706 1,810,744 1,793,148 1,879,985 1,790,050 1,718,794 -0.18%
  QoQ % -6.07% 0.77% 0.98% -4.62% 5.02% 4.15% -
  Horiz. % 99.72% 106.16% 105.35% 104.33% 109.38% 104.15% 100.00%
Net Worth 673,815 594,909 636,069 625,641 615,295 594,940 572,855 11.42%
  QoQ % 13.26% -6.47% 1.67% 1.68% 3.42% 3.86% -
  Horiz. % 117.62% 103.85% 111.04% 109.21% 107.41% 103.86% 100.00%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 0 0 0 0 0 0 0 -
  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
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 673,815 594,909 636,069 625,641 615,295 594,940 572,855 11.42%
  QoQ % 13.26% -6.47% 1.67% 1.68% 3.42% 3.86% -
  Horiz. % 117.62% 103.85% 111.04% 109.21% 107.41% 103.86% 100.00%
NOSH 84,863 84,987 85,036 85,005 84,985 84,991 84,993 -0.10%
  QoQ % -0.15% -0.06% 0.04% 0.02% -0.01% -0.00% -
  Horiz. % 99.85% 99.99% 100.05% 100.01% 99.99% 100.00% 100.00%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 4.23 % 4.65 % 4.33 % 4.62 % 4.43 % 5.62 % 5.47 % -15.74%
  QoQ % -9.03% 7.39% -6.28% 4.29% -21.17% 2.74% -
  Horiz. % 77.33% 85.01% 79.16% 84.46% 80.99% 102.74% 100.00%
ROE 11.19 % 14.88 % 12.83 % 13.84 % 14.13 % 17.92 % 17.30 % -25.19%
  QoQ % -24.80% 15.98% -7.30% -2.05% -21.15% 3.58% -
  Horiz. % 64.68% 86.01% 74.16% 80.00% 81.68% 103.58% 100.00%
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 2,108.90 2,251.83 2,225.77 2,211.63 2,314.57 2,231.58 2,139.28 -0.95%
  QoQ % -6.35% 1.17% 0.64% -4.45% 3.72% 4.31% -
  Horiz. % 98.58% 105.26% 104.04% 103.38% 108.19% 104.31% 100.00%
EPS 88.83 104.15 95.95 101.85 102.31 125.42 116.64 -16.59%
  QoQ % -14.71% 8.55% -5.79% -0.45% -18.43% 7.53% -
  Horiz. % 76.16% 89.29% 82.26% 87.32% 87.71% 107.53% 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 7.9400 7.0000 7.4800 7.3600 7.2400 7.0000 6.7400 11.53%
  QoQ % 13.43% -6.42% 1.63% 1.66% 3.43% 3.86% -
  Horiz. % 117.80% 103.86% 110.98% 109.20% 107.42% 103.86% 100.00%
Adjusted Per Share Value based on latest NOSH - 93,500
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 1,914.10 2,046.81 2,024.29 2,010.71 2,103.80 2,028.51 1,944.64 -1.05%
  QoQ % -6.48% 1.11% 0.68% -4.42% 3.71% 4.31% -
  Horiz. % 98.43% 105.25% 104.10% 103.40% 108.18% 104.31% 100.00%
EPS 80.63 94.66 87.27 92.59 93.00 114.01 106.02 -16.67%
  QoQ % -14.82% 8.47% -5.75% -0.44% -18.43% 7.54% -
  Horiz. % 76.05% 89.29% 82.31% 87.33% 87.72% 107.54% 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 7.2066 6.3627 6.8029 6.6914 6.5807 6.3630 6.1268 11.42%
  QoQ % 13.26% -6.47% 1.67% 1.68% 3.42% 3.86% -
  Horiz. % 117.62% 103.85% 111.04% 109.22% 107.41% 103.86% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 8.3700 8.2900 8.0900 8.3800 9.2300 7.2900 5.9200 -
P/RPS 0.40 0.37 0.36 0.38 0.40 0.33 0.28 26.82%
  QoQ % 8.11% 2.78% -5.26% -5.00% 21.21% 17.86% -
  Horiz. % 142.86% 132.14% 128.57% 135.71% 142.86% 117.86% 100.00%
P/EPS 9.42 7.96 8.43 8.23 9.02 5.81 5.08 50.88%
  QoQ % 18.34% -5.58% 2.43% -8.76% 55.25% 14.37% -
  Horiz. % 185.43% 156.69% 165.94% 162.01% 177.56% 114.37% 100.00%
EY 10.61 12.56 11.86 12.15 11.08 17.20 19.70 -33.78%
  QoQ % -15.53% 5.90% -2.39% 9.66% -35.58% -12.69% -
  Horiz. % 53.86% 63.76% 60.20% 61.68% 56.24% 87.31% 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 1.05 1.18 1.08 1.14 1.27 1.04 0.88 12.48%
  QoQ % -11.02% 9.26% -5.26% -10.24% 22.12% 18.18% -
  Horiz. % 119.32% 134.09% 122.73% 129.55% 144.32% 118.18% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 -
Price 8.7500 8.3200 8.4000 8.2000 8.0000 9.5000 6.9000 -
P/RPS 0.41 0.37 0.38 0.37 0.35 0.43 0.32 17.95%
  QoQ % 10.81% -2.63% 2.70% 5.71% -18.60% 34.38% -
  Horiz. % 128.12% 115.62% 118.75% 115.62% 109.38% 134.38% 100.00%
P/EPS 9.85 7.99 8.75 8.05 7.82 7.57 5.92 40.37%
  QoQ % 23.28% -8.69% 8.70% 2.94% 3.30% 27.87% -
  Horiz. % 166.39% 134.97% 147.80% 135.98% 132.09% 127.87% 100.00%
EY 10.15 12.52 11.42 12.42 12.79 13.20 16.90 -28.79%
  QoQ % -18.93% 9.63% -8.05% -2.89% -3.11% -21.89% -
  Horiz. % 60.06% 74.08% 67.57% 73.49% 75.68% 78.11% 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 1.10 1.19 1.12 1.11 1.10 1.36 1.02 5.16%
  QoQ % -7.56% 6.25% 0.90% 0.91% -19.12% 33.33% -
  Horiz. % 107.84% 116.67% 109.80% 108.82% 107.84% 133.33% 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.
 


 

244  305  508  1212 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.0150.00 
 TDM 0.31+0.005 
 SANICHI 0.045-0.005 
 JAKS 1.32+0.02 
 SAPNRG 0.26-0.005 
 TIGER 0.110.00 
 XDL 0.105+0.005 
 HSI-H8F 0.230.00 
 RSAWIT 0.335-0.005 
 HIAPTEK 0.22+0.015 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers