Highlights

[BLDPLNT] QoQ TTM Result on 2014-06-30 [#2]

Stock [BLDPLNT]: BLD PLANTATION BHD
Announcement Date 27-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Jun-2014  [#2]
Profit Trend QoQ -     1.00%    YoY -     -31.85%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 1,493,961 1,558,192 1,571,028 1,686,538 1,632,439 1,634,466 1,703,612 -8.39%
  QoQ % -4.12% -0.82% -6.85% 3.31% -0.12% -4.06% -
  Horiz. % 87.69% 91.46% 92.22% 99.00% 95.82% 95.94% 100.00%
PBT 40,490 46,650 27,308 42,591 42,083 36,525 86,419 -39.70%
  QoQ % -13.20% 70.83% -35.88% 1.21% 15.22% -57.73% -
  Horiz. % 46.85% 53.98% 31.60% 49.28% 48.70% 42.27% 100.00%
Tax -12,599 -13,633 533 -1,376 -1,324 328 -22,248 -31.58%
  QoQ % 7.58% -2,657.79% 138.74% -3.93% -503.66% 101.47% -
  Horiz. % 56.63% 61.28% -2.40% 6.18% 5.95% -1.47% 100.00%
NP 27,891 33,017 27,841 41,215 40,759 36,853 64,171 -42.65%
  QoQ % -15.53% 18.59% -32.45% 1.12% 10.60% -42.57% -
  Horiz. % 43.46% 51.45% 43.39% 64.23% 63.52% 57.43% 100.00%
NP to SH 28,285 33,291 27,754 41,064 40,659 37,063 64,526 -42.32%
  QoQ % -15.04% 19.95% -32.41% 1.00% 9.70% -42.56% -
  Horiz. % 43.84% 51.59% 43.01% 63.64% 63.01% 57.44% 100.00%
Tax Rate 31.12 % 29.22 % -1.95 % 3.23 % 3.15 % -0.90 % 25.74 % 13.50%
  QoQ % 6.50% 1,598.46% -160.37% 2.54% 450.00% -103.50% -
  Horiz. % 120.90% 113.52% -7.58% 12.55% 12.24% -3.50% 100.00%
Total Cost 1,466,070 1,525,175 1,543,187 1,645,323 1,591,680 1,597,613 1,639,441 -7.19%
  QoQ % -3.88% -1.17% -6.21% 3.37% -0.37% -2.55% -
  Horiz. % 89.42% 93.03% 94.13% 100.36% 97.09% 97.45% 100.00%
Net Worth 800,360 800,360 784,465 779,790 776,985 805,969 807,840 -0.62%
  QoQ % 0.00% 2.03% 0.60% 0.36% -3.60% -0.23% -
  Horiz. % 99.07% 99.07% 97.11% 96.53% 96.18% 99.77% 100.00%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 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
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 800,360 800,360 784,465 779,790 776,985 805,969 807,840 -0.62%
  QoQ % 0.00% 2.03% 0.60% 0.36% -3.60% -0.23% -
  Horiz. % 99.07% 99.07% 97.11% 96.53% 96.18% 99.77% 100.00%
NOSH 93,500 93,500 93,500 93,500 93,500 93,500 93,500 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 1.87 % 2.12 % 1.77 % 2.44 % 2.50 % 2.25 % 3.77 % -37.37%
  QoQ % -11.79% 19.77% -27.46% -2.40% 11.11% -40.32% -
  Horiz. % 49.60% 56.23% 46.95% 64.72% 66.31% 59.68% 100.00%
ROE 3.53 % 4.16 % 3.54 % 5.27 % 5.23 % 4.60 % 7.99 % -42.02%
  QoQ % -15.14% 17.51% -32.83% 0.76% 13.70% -42.43% -
  Horiz. % 44.18% 52.07% 44.31% 65.96% 65.46% 57.57% 100.00%
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 1,597.82 1,666.52 1,680.24 1,803.78 1,745.92 1,748.09 1,822.04 -8.39%
  QoQ % -4.12% -0.82% -6.85% 3.31% -0.12% -4.06% -
  Horiz. % 87.69% 91.46% 92.22% 99.00% 95.82% 95.94% 100.00%
EPS 30.25 35.61 29.68 43.92 43.49 39.64 69.01 -42.32%
  QoQ % -15.05% 19.98% -32.42% 0.99% 9.71% -42.56% -
  Horiz. % 43.83% 51.60% 43.01% 63.64% 63.02% 57.44% 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 8.5600 8.3900 8.3400 8.3100 8.6200 8.6400 -0.62%
  QoQ % 0.00% 2.03% 0.60% 0.36% -3.60% -0.23% -
  Horiz. % 99.07% 99.07% 97.11% 96.53% 96.18% 99.77% 100.00%
Adjusted Per Share Value based on latest NOSH - 93,500
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 1,597.82 1,666.52 1,680.24 1,803.78 1,745.92 1,748.09 1,822.04 -8.39%
  QoQ % -4.12% -0.82% -6.85% 3.31% -0.12% -4.06% -
  Horiz. % 87.69% 91.46% 92.22% 99.00% 95.82% 95.94% 100.00%
EPS 30.25 35.61 29.68 43.92 43.49 39.64 69.01 -42.32%
  QoQ % -15.05% 19.98% -32.42% 0.99% 9.71% -42.56% -
  Horiz. % 43.83% 51.60% 43.01% 63.64% 63.02% 57.44% 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 8.5600 8.3900 8.3400 8.3100 8.6200 8.6400 -0.62%
  QoQ % 0.00% 2.03% 0.60% 0.36% -3.60% -0.23% -
  Horiz. % 99.07% 99.07% 97.11% 96.53% 96.18% 99.77% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 8.2000 7.6500 8.1000 8.3200 8.9000 8.9500 8.5000 -
P/RPS 0.51 0.46 0.48 0.46 0.51 0.51 0.47 5.60%
  QoQ % 10.87% -4.17% 4.35% -9.80% 0.00% 8.51% -
  Horiz. % 108.51% 97.87% 102.13% 97.87% 108.51% 108.51% 100.00%
P/EPS 27.11 21.49 27.29 18.94 20.47 22.58 12.32 69.26%
  QoQ % 26.15% -21.25% 44.09% -7.47% -9.34% 83.28% -
  Horiz. % 220.05% 174.43% 221.51% 153.73% 166.15% 183.28% 100.00%
EY 3.69 4.65 3.66 5.28 4.89 4.43 8.12 -40.92%
  QoQ % -20.65% 27.05% -30.68% 7.98% 10.38% -45.44% -
  Horiz. % 45.44% 57.27% 45.07% 65.02% 60.22% 54.56% 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 0.96 0.89 0.97 1.00 1.07 1.04 0.98 -1.37%
  QoQ % 7.87% -8.25% -3.00% -6.54% 2.88% 6.12% -
  Horiz. % 97.96% 90.82% 98.98% 102.04% 109.18% 106.12% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 28/05/15 27/02/15 27/11/14 27/08/14 28/05/14 28/02/14 29/11/13 -
Price 8.0500 8.0000 8.1000 8.0200 8.7000 8.8700 9.0000 -
P/RPS 0.50 0.48 0.48 0.44 0.50 0.51 0.49 1.36%
  QoQ % 4.17% 0.00% 9.09% -12.00% -1.96% 4.08% -
  Horiz. % 102.04% 97.96% 97.96% 89.80% 102.04% 104.08% 100.00%
P/EPS 26.61 22.47 27.29 18.26 20.01 22.38 13.04 60.95%
  QoQ % 18.42% -17.66% 49.45% -8.75% -10.59% 71.63% -
  Horiz. % 204.06% 172.32% 209.28% 140.03% 153.45% 171.63% 100.00%
EY 3.76 4.45 3.66 5.48 5.00 4.47 7.67 -37.85%
  QoQ % -15.51% 21.58% -33.21% 9.60% 11.86% -41.72% -
  Horiz. % 49.02% 58.02% 47.72% 71.45% 65.19% 58.28% 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 0.94 0.93 0.97 0.96 1.05 1.03 1.04 -6.52%
  QoQ % 1.08% -4.12% 1.04% -8.57% 1.94% -0.96% -
  Horiz. % 90.38% 89.42% 93.27% 92.31% 100.96% 99.04% 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
 
 

270  465  554  1202 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SERBADK 0.38-0.015 
 PUC 0.185+0.005 
 M3TECH 0.055-0.01 
 RESINTC 0.715+0.12 
 DNEX 0.705-0.015 
 FOCUS 0.040.00 
 TANCO 0.205-0.005 
 DSONIC 0.47+0.01 
 SERSOL 0.550.00 
 SALUTE 0.62+0.02 
PARTNERS & BROKERS