Highlights

[BLDPLNT] QoQ TTM Result on 2013-03-31 [#1]

Stock [BLDPLNT]: BLD PLANTATION BHD
Announcement Date 31-May-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Mar-2013  [#1]
Profit Trend QoQ -     -14.83%    YoY -     -13.30%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 1,634,466 1,703,612 1,739,522 1,789,686 1,913,764 1,892,708 1,880,010 -8.89%
  QoQ % -4.06% -2.06% -2.80% -6.48% 1.11% 0.68% -
  Horiz. % 86.94% 90.62% 92.53% 95.20% 101.80% 100.68% 100.00%
PBT 36,525 86,419 79,647 99,994 118,230 91,472 99,228 -48.54%
  QoQ % -57.73% 8.50% -20.35% -15.42% 29.25% -7.82% -
  Horiz. % 36.81% 87.09% 80.27% 100.77% 119.15% 92.18% 100.00%
Tax 328 -22,248 -19,293 -24,341 -29,172 -9,508 -12,366 -
  QoQ % 101.47% -15.32% 20.74% 16.56% -206.82% 23.11% -
  Horiz. % -2.65% 179.91% 156.02% 196.84% 235.90% 76.89% 100.00%
NP 36,853 64,171 60,354 75,653 89,058 81,964 86,862 -43.45%
  QoQ % -42.57% 6.32% -20.22% -15.05% 8.66% -5.64% -
  Horiz. % 42.43% 73.88% 69.48% 87.10% 102.53% 94.36% 100.00%
NP to SH 37,063 64,526 60,257 75,387 88,511 81,593 86,575 -43.11%
  QoQ % -42.56% 7.08% -20.07% -14.83% 8.48% -5.75% -
  Horiz. % 42.81% 74.53% 69.60% 87.08% 102.24% 94.25% 100.00%
Tax Rate -0.90 % 25.74 % 24.22 % 24.34 % 24.67 % 10.39 % 12.46 % -
  QoQ % -103.50% 6.28% -0.49% -1.34% 137.44% -16.61% -
  Horiz. % -7.22% 206.58% 194.38% 195.35% 197.99% 83.39% 100.00%
Total Cost 1,597,613 1,639,441 1,679,168 1,714,033 1,824,706 1,810,744 1,793,148 -7.39%
  QoQ % -2.55% -2.37% -2.03% -6.07% 0.77% 0.98% -
  Horiz. % 89.10% 91.43% 93.64% 95.59% 101.76% 100.98% 100.00%
Net Worth 805,969 807,840 748,434 673,815 594,909 636,069 625,641 18.34%
  QoQ % -0.23% 7.94% 11.07% 13.26% -6.47% 1.67% -
  Horiz. % 128.82% 129.12% 119.63% 107.70% 95.09% 101.67% 100.00%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 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
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 805,969 807,840 748,434 673,815 594,909 636,069 625,641 18.34%
  QoQ % -0.23% 7.94% 11.07% 13.26% -6.47% 1.67% -
  Horiz. % 128.82% 129.12% 119.63% 107.70% 95.09% 101.67% 100.00%
NOSH 93,500 93,500 86,027 84,863 84,987 85,036 85,005 6.54%
  QoQ % 0.00% 8.69% 1.37% -0.15% -0.06% 0.04% -
  Horiz. % 109.99% 109.99% 101.20% 99.83% 99.98% 100.04% 100.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 2.25 % 3.77 % 3.47 % 4.23 % 4.65 % 4.33 % 4.62 % -38.02%
  QoQ % -40.32% 8.65% -17.97% -9.03% 7.39% -6.28% -
  Horiz. % 48.70% 81.60% 75.11% 91.56% 100.65% 93.72% 100.00%
ROE 4.60 % 7.99 % 8.05 % 11.19 % 14.88 % 12.83 % 13.84 % -51.92%
  QoQ % -42.43% -0.75% -28.06% -24.80% 15.98% -7.30% -
  Horiz. % 33.24% 57.73% 58.16% 80.85% 107.51% 92.70% 100.00%
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 1,748.09 1,822.04 2,022.07 2,108.90 2,251.83 2,225.77 2,211.63 -14.48%
  QoQ % -4.06% -9.89% -4.12% -6.35% 1.17% 0.64% -
  Horiz. % 79.04% 82.38% 91.43% 95.36% 101.82% 100.64% 100.00%
EPS 39.64 69.01 70.04 88.83 104.15 95.95 101.85 -46.60%
  QoQ % -42.56% -1.47% -21.15% -14.71% 8.55% -5.79% -
  Horiz. % 38.92% 67.76% 68.77% 87.22% 102.26% 94.21% 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 8.6200 8.6400 8.7000 7.9400 7.0000 7.4800 7.3600 11.08%
  QoQ % -0.23% -0.69% 9.57% 13.43% -6.42% 1.63% -
  Horiz. % 117.12% 117.39% 118.21% 107.88% 95.11% 101.63% 100.00%
Adjusted Per Share Value based on latest NOSH - 93,500
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 1,748.09 1,822.04 1,860.45 1,914.10 2,046.81 2,024.29 2,010.71 -8.89%
  QoQ % -4.06% -2.06% -2.80% -6.48% 1.11% 0.68% -
  Horiz. % 86.94% 90.62% 92.53% 95.20% 101.80% 100.68% 100.00%
EPS 39.64 69.01 64.45 80.63 94.66 87.27 92.59 -43.11%
  QoQ % -42.56% 7.08% -20.07% -14.82% 8.47% -5.75% -
  Horiz. % 42.81% 74.53% 69.61% 87.08% 102.24% 94.25% 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 8.6200 8.6400 8.0047 7.2066 6.3627 6.8029 6.6914 18.34%
  QoQ % -0.23% 7.94% 11.07% 13.26% -6.47% 1.67% -
  Horiz. % 128.82% 129.12% 119.63% 107.70% 95.09% 101.67% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 8.9500 8.5000 8.5000 8.3700 8.2900 8.0900 8.3800 -
P/RPS 0.51 0.47 0.42 0.40 0.37 0.36 0.38 21.61%
  QoQ % 8.51% 11.90% 5.00% 8.11% 2.78% -5.26% -
  Horiz. % 134.21% 123.68% 110.53% 105.26% 97.37% 94.74% 100.00%
P/EPS 22.58 12.32 12.14 9.42 7.96 8.43 8.23 95.62%
  QoQ % 83.28% 1.48% 28.87% 18.34% -5.58% 2.43% -
  Horiz. % 274.36% 149.70% 147.51% 114.46% 96.72% 102.43% 100.00%
EY 4.43 8.12 8.24 10.61 12.56 11.86 12.15 -48.87%
  QoQ % -45.44% -1.46% -22.34% -15.53% 5.90% -2.39% -
  Horiz. % 36.46% 66.83% 67.82% 87.33% 103.37% 97.61% 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 0.98 1.05 1.18 1.08 1.14 -5.92%
  QoQ % 6.12% 0.00% -6.67% -11.02% 9.26% -5.26% -
  Horiz. % 91.23% 85.96% 85.96% 92.11% 103.51% 94.74% 100.00%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 29/11/13 29/08/13 31/05/13 28/02/13 30/11/12 30/08/12 -
Price 8.8700 9.0000 8.5300 8.7500 8.3200 8.4000 8.2000 -
P/RPS 0.51 0.49 0.42 0.41 0.37 0.38 0.37 23.78%
  QoQ % 4.08% 16.67% 2.44% 10.81% -2.63% 2.70% -
  Horiz. % 137.84% 132.43% 113.51% 110.81% 100.00% 102.70% 100.00%
P/EPS 22.38 13.04 12.18 9.85 7.99 8.75 8.05 97.35%
  QoQ % 71.63% 7.06% 23.65% 23.28% -8.69% 8.70% -
  Horiz. % 278.01% 161.99% 151.30% 122.36% 99.25% 108.70% 100.00%
EY 4.47 7.67 8.21 10.15 12.52 11.42 12.42 -49.31%
  QoQ % -41.72% -6.58% -19.11% -18.93% 9.63% -8.05% -
  Horiz. % 35.99% 61.76% 66.10% 81.72% 100.81% 91.95% 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 1.03 1.04 0.98 1.10 1.19 1.12 1.11 -4.85%
  QoQ % -0.96% 6.12% -10.91% -7.56% 6.25% 0.90% -
  Horiz. % 92.79% 93.69% 88.29% 99.10% 107.21% 100.90% 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.
 


 

97  88  364  1747 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.300.00 
 ARMADA 0.52-0.005 
 NETX 0.020.00 
 MLAB 0.0650.00 
 GPACKET-WB 0.3450.00 
 JAG 0.0350.00 
 WCEHB 0.405+0.02 
 XOX 0.0450.00 
 PUC 0.0550.00 
 VELESTO 0.39+0.01 
Partners & Brokers