Highlights

[BLDPLNT] QoQ TTM Result on 2012-12-31 [#4]

Stock [BLDPLNT]: BLD PLANTATION BHD
Announcement Date 28-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Dec-2012  [#4]
Profit Trend QoQ -     8.48%    YoY -     -16.97%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 1,703,612 1,739,522 1,789,686 1,913,764 1,892,708 1,880,010 1,967,049 -9.13%
  QoQ % -2.06% -2.80% -6.48% 1.11% 0.68% -4.42% -
  Horiz. % 86.61% 88.43% 90.98% 97.29% 96.22% 95.58% 100.00%
PBT 86,419 79,647 99,994 118,230 91,472 99,228 98,371 -8.27%
  QoQ % 8.50% -20.35% -15.42% 29.25% -7.82% 0.87% -
  Horiz. % 87.85% 80.97% 101.65% 120.19% 92.99% 100.87% 100.00%
Tax -22,248 -19,293 -24,341 -29,172 -9,508 -12,366 -11,307 56.96%
  QoQ % -15.32% 20.74% 16.56% -206.82% 23.11% -9.37% -
  Horiz. % 196.76% 170.63% 215.27% 258.00% 84.09% 109.37% 100.00%
NP 64,171 60,354 75,653 89,058 81,964 86,862 87,064 -18.39%
  QoQ % 6.32% -20.22% -15.05% 8.66% -5.64% -0.23% -
  Horiz. % 73.71% 69.32% 86.89% 102.29% 94.14% 99.77% 100.00%
NP to SH 64,526 60,257 75,387 88,511 81,593 86,575 86,951 -18.02%
  QoQ % 7.08% -20.07% -14.83% 8.48% -5.75% -0.43% -
  Horiz. % 74.21% 69.30% 86.70% 101.79% 93.84% 99.57% 100.00%
Tax Rate 25.74 % 24.22 % 24.34 % 24.67 % 10.39 % 12.46 % 11.49 % 71.12%
  QoQ % 6.28% -0.49% -1.34% 137.44% -16.61% 8.44% -
  Horiz. % 224.02% 210.79% 211.84% 214.71% 90.43% 108.44% 100.00%
Total Cost 1,639,441 1,679,168 1,714,033 1,824,706 1,810,744 1,793,148 1,879,985 -8.72%
  QoQ % -2.37% -2.03% -6.07% 0.77% 0.98% -4.62% -
  Horiz. % 87.21% 89.32% 91.17% 97.06% 96.32% 95.38% 100.00%
Net Worth 807,840 748,434 673,815 594,909 636,069 625,641 615,295 19.88%
  QoQ % 7.94% 11.07% 13.26% -6.47% 1.67% 1.68% -
  Horiz. % 131.29% 121.64% 109.51% 96.69% 103.38% 101.68% 100.00%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 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
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 807,840 748,434 673,815 594,909 636,069 625,641 615,295 19.88%
  QoQ % 7.94% 11.07% 13.26% -6.47% 1.67% 1.68% -
  Horiz. % 131.29% 121.64% 109.51% 96.69% 103.38% 101.68% 100.00%
NOSH 93,500 86,027 84,863 84,987 85,036 85,005 84,985 6.57%
  QoQ % 8.69% 1.37% -0.15% -0.06% 0.04% 0.02% -
  Horiz. % 110.02% 101.23% 99.86% 100.00% 100.06% 100.02% 100.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 3.77 % 3.47 % 4.23 % 4.65 % 4.33 % 4.62 % 4.43 % -10.19%
  QoQ % 8.65% -17.97% -9.03% 7.39% -6.28% 4.29% -
  Horiz. % 85.10% 78.33% 95.49% 104.97% 97.74% 104.29% 100.00%
ROE 7.99 % 8.05 % 11.19 % 14.88 % 12.83 % 13.84 % 14.13 % -31.60%
  QoQ % -0.75% -28.06% -24.80% 15.98% -7.30% -2.05% -
  Horiz. % 56.55% 56.97% 79.19% 105.31% 90.80% 97.95% 100.00%
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 1,822.04 2,022.07 2,108.90 2,251.83 2,225.77 2,211.63 2,314.57 -14.73%
  QoQ % -9.89% -4.12% -6.35% 1.17% 0.64% -4.45% -
  Horiz. % 78.72% 87.36% 91.11% 97.29% 96.16% 95.55% 100.00%
EPS 69.01 70.04 88.83 104.15 95.95 101.85 102.31 -23.07%
  QoQ % -1.47% -21.15% -14.71% 8.55% -5.79% -0.45% -
  Horiz. % 67.45% 68.46% 86.82% 101.80% 93.78% 99.55% 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 8.6400 8.7000 7.9400 7.0000 7.4800 7.3600 7.2400 12.50%
  QoQ % -0.69% 9.57% 13.43% -6.42% 1.63% 1.66% -
  Horiz. % 119.34% 120.17% 109.67% 96.69% 103.31% 101.66% 100.00%
Adjusted Per Share Value based on latest NOSH - 93,500
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 1,822.04 1,860.45 1,914.10 2,046.81 2,024.29 2,010.71 2,103.80 -9.13%
  QoQ % -2.06% -2.80% -6.48% 1.11% 0.68% -4.42% -
  Horiz. % 86.61% 88.43% 90.98% 97.29% 96.22% 95.58% 100.00%
EPS 69.01 64.45 80.63 94.66 87.27 92.59 93.00 -18.02%
  QoQ % 7.08% -20.07% -14.82% 8.47% -5.75% -0.44% -
  Horiz. % 74.20% 69.30% 86.70% 101.78% 93.84% 99.56% 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 8.6400 8.0047 7.2066 6.3627 6.8029 6.6914 6.5807 19.88%
  QoQ % 7.94% 11.07% 13.26% -6.47% 1.67% 1.68% -
  Horiz. % 131.29% 121.64% 109.51% 96.69% 103.38% 101.68% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 8.5000 8.5000 8.3700 8.2900 8.0900 8.3800 9.2300 -
P/RPS 0.47 0.42 0.40 0.37 0.36 0.38 0.40 11.34%
  QoQ % 11.90% 5.00% 8.11% 2.78% -5.26% -5.00% -
  Horiz. % 117.50% 105.00% 100.00% 92.50% 90.00% 95.00% 100.00%
P/EPS 12.32 12.14 9.42 7.96 8.43 8.23 9.02 23.08%
  QoQ % 1.48% 28.87% 18.34% -5.58% 2.43% -8.76% -
  Horiz. % 136.59% 134.59% 104.43% 88.25% 93.46% 91.24% 100.00%
EY 8.12 8.24 10.61 12.56 11.86 12.15 11.08 -18.70%
  QoQ % -1.46% -22.34% -15.53% 5.90% -2.39% 9.66% -
  Horiz. % 73.29% 74.37% 95.76% 113.36% 107.04% 109.66% 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 0.98 0.98 1.05 1.18 1.08 1.14 1.27 -15.86%
  QoQ % 0.00% -6.67% -11.02% 9.26% -5.26% -10.24% -
  Horiz. % 77.17% 77.17% 82.68% 92.91% 85.04% 89.76% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 29/11/13 29/08/13 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 -
Price 9.0000 8.5300 8.7500 8.3200 8.4000 8.2000 8.0000 -
P/RPS 0.49 0.42 0.41 0.37 0.38 0.37 0.35 25.12%
  QoQ % 16.67% 2.44% 10.81% -2.63% 2.70% 5.71% -
  Horiz. % 140.00% 120.00% 117.14% 105.71% 108.57% 105.71% 100.00%
P/EPS 13.04 12.18 9.85 7.99 8.75 8.05 7.82 40.58%
  QoQ % 7.06% 23.65% 23.28% -8.69% 8.70% 2.94% -
  Horiz. % 166.75% 155.75% 125.96% 102.17% 111.89% 102.94% 100.00%
EY 7.67 8.21 10.15 12.52 11.42 12.42 12.79 -28.86%
  QoQ % -6.58% -19.11% -18.93% 9.63% -8.05% -2.89% -
  Horiz. % 59.97% 64.19% 79.36% 97.89% 89.29% 97.11% 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 1.04 0.98 1.10 1.19 1.12 1.11 1.10 -3.67%
  QoQ % 6.12% -10.91% -7.56% 6.25% 0.90% 0.91% -
  Horiz. % 94.55% 89.09% 100.00% 108.18% 101.82% 100.91% 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.
 


 

405  370  472  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.905+0.095 
 IWCITY 1.02+0.115 
 PERDANA-PR 0.005-0.01 
 AT 0.045-0.005 
 VELESTO 0.38+0.015 
 SAPNRG 0.265+0.005 
 HSI-H8F 0.06-0.065 
 ARMADA 0.47+0.005 
 MYEG 1.17+0.07 
 NETX 0.02-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers