Highlights

[BLDPLNT] QoQ TTM Result on 2013-06-30 [#2]

Stock [BLDPLNT]: BLD PLANTATION BHD
Announcement Date 29-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Jun-2013  [#2]
Profit Trend QoQ -     -20.07%    YoY -     -30.40%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 1,632,439 1,634,466 1,703,612 1,739,522 1,789,686 1,913,764 1,892,708 -9.40%
  QoQ % -0.12% -4.06% -2.06% -2.80% -6.48% 1.11% -
  Horiz. % 86.25% 86.36% 90.01% 91.91% 94.56% 101.11% 100.00%
PBT 42,083 36,525 86,419 79,647 99,994 118,230 91,472 -40.43%
  QoQ % 15.22% -57.73% 8.50% -20.35% -15.42% 29.25% -
  Horiz. % 46.01% 39.93% 94.48% 87.07% 109.32% 129.25% 100.00%
Tax -1,324 328 -22,248 -19,293 -24,341 -29,172 -9,508 -73.17%
  QoQ % -503.66% 101.47% -15.32% 20.74% 16.56% -206.82% -
  Horiz. % 13.93% -3.45% 233.99% 202.91% 256.01% 306.82% 100.00%
NP 40,759 36,853 64,171 60,354 75,653 89,058 81,964 -37.26%
  QoQ % 10.60% -42.57% 6.32% -20.22% -15.05% 8.66% -
  Horiz. % 49.73% 44.96% 78.29% 73.63% 92.30% 108.66% 100.00%
NP to SH 40,659 37,063 64,526 60,257 75,387 88,511 81,593 -37.17%
  QoQ % 9.70% -42.56% 7.08% -20.07% -14.83% 8.48% -
  Horiz. % 49.83% 45.42% 79.08% 73.85% 92.39% 108.48% 100.00%
Tax Rate 3.15 % -0.90 % 25.74 % 24.22 % 24.34 % 24.67 % 10.39 % -54.90%
  QoQ % 450.00% -103.50% 6.28% -0.49% -1.34% 137.44% -
  Horiz. % 30.32% -8.66% 247.74% 233.11% 234.26% 237.44% 100.00%
Total Cost 1,591,680 1,597,613 1,639,441 1,679,168 1,714,033 1,824,706 1,810,744 -8.24%
  QoQ % -0.37% -2.55% -2.37% -2.03% -6.07% 0.77% -
  Horiz. % 87.90% 88.23% 90.54% 92.73% 94.66% 100.77% 100.00%
Net Worth 776,985 805,969 807,840 748,434 673,815 594,909 636,069 14.29%
  QoQ % -3.60% -0.23% 7.94% 11.07% 13.26% -6.47% -
  Horiz. % 122.15% 126.71% 127.00% 117.67% 105.93% 93.53% 100.00%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 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
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 776,985 805,969 807,840 748,434 673,815 594,909 636,069 14.29%
  QoQ % -3.60% -0.23% 7.94% 11.07% 13.26% -6.47% -
  Horiz. % 122.15% 126.71% 127.00% 117.67% 105.93% 93.53% 100.00%
NOSH 93,500 93,500 93,500 86,027 84,863 84,987 85,036 6.54%
  QoQ % 0.00% 0.00% 8.69% 1.37% -0.15% -0.06% -
  Horiz. % 109.95% 109.95% 109.95% 101.17% 99.80% 99.94% 100.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 2.50 % 2.25 % 3.77 % 3.47 % 4.23 % 4.65 % 4.33 % -30.69%
  QoQ % 11.11% -40.32% 8.65% -17.97% -9.03% 7.39% -
  Horiz. % 57.74% 51.96% 87.07% 80.14% 97.69% 107.39% 100.00%
ROE 5.23 % 4.60 % 7.99 % 8.05 % 11.19 % 14.88 % 12.83 % -45.05%
  QoQ % 13.70% -42.43% -0.75% -28.06% -24.80% 15.98% -
  Horiz. % 40.76% 35.85% 62.28% 62.74% 87.22% 115.98% 100.00%
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 1,745.92 1,748.09 1,822.04 2,022.07 2,108.90 2,251.83 2,225.77 -14.96%
  QoQ % -0.12% -4.06% -9.89% -4.12% -6.35% 1.17% -
  Horiz. % 78.44% 78.54% 81.86% 90.85% 94.75% 101.17% 100.00%
EPS 43.49 39.64 69.01 70.04 88.83 104.15 95.95 -41.02%
  QoQ % 9.71% -42.56% -1.47% -21.15% -14.71% 8.55% -
  Horiz. % 45.33% 41.31% 71.92% 73.00% 92.58% 108.55% 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 8.3100 8.6200 8.6400 8.7000 7.9400 7.0000 7.4800 7.27%
  QoQ % -3.60% -0.23% -0.69% 9.57% 13.43% -6.42% -
  Horiz. % 111.10% 115.24% 115.51% 116.31% 106.15% 93.58% 100.00%
Adjusted Per Share Value based on latest NOSH - 93,500
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 1,745.92 1,748.09 1,822.04 1,860.45 1,914.10 2,046.81 2,024.29 -9.40%
  QoQ % -0.12% -4.06% -2.06% -2.80% -6.48% 1.11% -
  Horiz. % 86.25% 86.36% 90.01% 91.91% 94.56% 101.11% 100.00%
EPS 43.49 39.64 69.01 64.45 80.63 94.66 87.27 -37.17%
  QoQ % 9.71% -42.56% 7.08% -20.07% -14.82% 8.47% -
  Horiz. % 49.83% 45.42% 79.08% 73.85% 92.39% 108.47% 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 8.3100 8.6200 8.6400 8.0047 7.2066 6.3627 6.8029 14.29%
  QoQ % -3.60% -0.23% 7.94% 11.07% 13.26% -6.47% -
  Horiz. % 122.15% 126.71% 127.00% 117.67% 105.93% 93.53% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 8.9000 8.9500 8.5000 8.5000 8.3700 8.2900 8.0900 -
P/RPS 0.51 0.51 0.47 0.42 0.40 0.37 0.36 26.16%
  QoQ % 0.00% 8.51% 11.90% 5.00% 8.11% 2.78% -
  Horiz. % 141.67% 141.67% 130.56% 116.67% 111.11% 102.78% 100.00%
P/EPS 20.47 22.58 12.32 12.14 9.42 7.96 8.43 80.76%
  QoQ % -9.34% 83.28% 1.48% 28.87% 18.34% -5.58% -
  Horiz. % 242.82% 267.85% 146.14% 144.01% 111.74% 94.42% 100.00%
EY 4.89 4.43 8.12 8.24 10.61 12.56 11.86 -44.63%
  QoQ % 10.38% -45.44% -1.46% -22.34% -15.53% 5.90% -
  Horiz. % 41.23% 37.35% 68.47% 69.48% 89.46% 105.90% 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 1.07 1.04 0.98 0.98 1.05 1.18 1.08 -0.62%
  QoQ % 2.88% 6.12% 0.00% -6.67% -11.02% 9.26% -
  Horiz. % 99.07% 96.30% 90.74% 90.74% 97.22% 109.26% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 28/05/14 28/02/14 29/11/13 29/08/13 31/05/13 28/02/13 30/11/12 -
Price 8.7000 8.8700 9.0000 8.5300 8.7500 8.3200 8.4000 -
P/RPS 0.50 0.51 0.49 0.42 0.41 0.37 0.38 20.10%
  QoQ % -1.96% 4.08% 16.67% 2.44% 10.81% -2.63% -
  Horiz. % 131.58% 134.21% 128.95% 110.53% 107.89% 97.37% 100.00%
P/EPS 20.01 22.38 13.04 12.18 9.85 7.99 8.75 73.66%
  QoQ % -10.59% 71.63% 7.06% 23.65% 23.28% -8.69% -
  Horiz. % 228.69% 255.77% 149.03% 139.20% 112.57% 91.31% 100.00%
EY 5.00 4.47 7.67 8.21 10.15 12.52 11.42 -42.37%
  QoQ % 11.86% -41.72% -6.58% -19.11% -18.93% 9.63% -
  Horiz. % 43.78% 39.14% 67.16% 71.89% 88.88% 109.63% 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 1.03 1.04 0.98 1.10 1.19 1.12 -4.22%
  QoQ % 1.94% -0.96% 6.12% -10.91% -7.56% 6.25% -
  Horiz. % 93.75% 91.96% 92.86% 87.50% 98.21% 106.25% 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.
 


 

420  316  517  739 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EDUSPEC 0.03+0.005 
 XOX 0.050.00 
 PWORTH 0.02-0.005 
 XDL 0.17+0.01 
 PWRWELL 0.3750.00 
 PERDANA 0.47-0.01 
 ISTONE 0.24+0.015 
 MTOUCHE 0.175-0.015 
 INNATURE 0.59-0.065 
 HSI-H8T 0.48+0.045 
Partners & Brokers