Highlights

[BLDPLNT] YoY Annual (Unaudited) Result on 2013-12-31 [#4]

Stock [BLDPLNT]: BLD PLANTATION BHD
Announcement Date 28-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Dec-2013  [#4]
Profit Trend YoY -     -58.13%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 1,847,519 1,445,443 1,558,192 1,634,466 1,913,764 1,896,657 1,315,079 5.82%
  YoY % 27.82% -7.24% -4.67% -14.59% 0.90% 44.22% -
  Horiz. % 140.49% 109.91% 118.49% 124.29% 145.52% 144.22% 100.00%
PBT 41,315 -11,889 46,667 36,525 118,230 125,760 77,069 -9.86%
  YoY % 447.51% -125.48% 27.77% -69.11% -5.99% 63.18% -
  Horiz. % 53.61% -15.43% 60.55% 47.39% 153.41% 163.18% 100.00%
Tax -18,020 6,014 -13,767 328 -29,172 -19,154 -17,326 0.66%
  YoY % -399.63% 143.68% -4,297.26% 101.12% -52.30% -10.55% -
  Horiz. % 104.01% -34.71% 79.46% -1.89% 168.37% 110.55% 100.00%
NP 23,295 -5,875 32,900 36,853 89,058 106,606 59,743 -14.51%
  YoY % 496.51% -117.86% -10.73% -58.62% -16.46% 78.44% -
  Horiz. % 38.99% -9.83% 55.07% 61.69% 149.07% 178.44% 100.00%
NP to SH 22,499 -6,127 33,178 37,063 88,511 106,599 60,607 -15.21%
  YoY % 467.21% -118.47% -10.48% -58.13% -16.97% 75.89% -
  Horiz. % 37.12% -10.11% 54.74% 61.15% 146.04% 175.89% 100.00%
Tax Rate 43.62 % - % 29.50 % -0.90 % 24.67 % 15.23 % 22.48 % 11.67%
  YoY % 0.00% 0.00% 3,377.78% -103.65% 61.98% -32.25% -
  Horiz. % 194.04% 0.00% 131.23% -4.00% 109.74% 67.75% 100.00%
Total Cost 1,824,224 1,451,318 1,525,292 1,597,613 1,824,706 1,790,051 1,255,336 6.42%
  YoY % 25.69% -4.85% -4.53% -12.45% 1.94% 42.60% -
  Horiz. % 145.32% 115.61% 121.50% 127.27% 145.36% 142.60% 100.00%
Net Worth 810,645 790,074 800,360 805,969 673,196 600,958 507,441 8.11%
  YoY % 2.60% -1.29% -0.70% 19.72% 12.02% 18.43% -
  Horiz. % 159.75% 155.70% 157.72% 158.83% 132.66% 118.43% 100.00%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 810,645 790,074 800,360 805,969 673,196 600,958 507,441 8.11%
  YoY % 2.60% -1.29% -0.70% 19.72% 12.02% 18.43% -
  Horiz. % 159.75% 155.70% 157.72% 158.83% 132.66% 118.43% 100.00%
NOSH 93,500 93,500 93,500 93,500 84,999 85,001 84,998 1.60%
  YoY % 0.00% 0.00% 0.00% 10.00% -0.00% 0.00% -
  Horiz. % 110.00% 110.00% 110.00% 110.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 1.26 % -0.41 % 2.11 % 2.25 % 4.65 % 5.62 % 4.54 % -19.22%
  YoY % 407.32% -119.43% -6.22% -51.61% -17.26% 23.79% -
  Horiz. % 27.75% -9.03% 46.48% 49.56% 102.42% 123.79% 100.00%
ROE 2.78 % -0.78 % 4.15 % 4.60 % 13.15 % 17.74 % 11.94 % -21.55%
  YoY % 456.41% -118.80% -9.78% -65.02% -25.87% 48.58% -
  Horiz. % 23.28% -6.53% 34.76% 38.53% 110.13% 148.58% 100.00%
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 1,975.96 1,545.93 1,666.52 1,748.09 2,251.50 2,231.33 1,547.18 4.16%
  YoY % 27.82% -7.24% -4.67% -22.36% 0.90% 44.22% -
  Horiz. % 127.71% 99.92% 107.71% 112.99% 145.52% 144.22% 100.00%
EPS 24.06 -6.55 35.48 41.39 104.13 125.41 71.30 -16.55%
  YoY % 467.33% -118.46% -14.28% -60.25% -16.97% 75.89% -
  Horiz. % 33.74% -9.19% 49.76% 58.05% 146.04% 175.89% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 8.6700 8.4500 8.5600 8.6200 7.9200 7.0700 5.9700 6.41%
  YoY % 2.60% -1.29% -0.70% 8.84% 12.02% 18.43% -
  Horiz. % 145.23% 141.54% 143.38% 144.39% 132.66% 118.43% 100.00%
Adjusted Per Share Value based on latest NOSH - 93,500
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 1,975.96 1,545.93 1,666.52 1,748.09 2,046.81 2,028.51 1,406.50 5.82%
  YoY % 27.82% -7.24% -4.67% -14.59% 0.90% 44.22% -
  Horiz. % 140.49% 109.91% 118.49% 124.29% 145.53% 144.22% 100.00%
EPS 24.06 -6.55 35.48 41.39 94.66 114.01 64.82 -15.21%
  YoY % 467.33% -118.46% -14.28% -56.28% -16.97% 75.89% -
  Horiz. % 37.12% -10.10% 54.74% 63.85% 146.04% 175.89% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 8.6700 8.4500 8.5600 8.6200 7.2000 6.4274 5.4272 8.11%
  YoY % 2.60% -1.29% -0.70% 19.72% 12.02% 18.43% -
  Horiz. % 159.75% 155.70% 157.72% 158.83% 132.67% 118.43% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 8.5000 9.2000 7.6500 8.9500 8.2900 7.2900 5.2000 -
P/RPS 0.43 0.60 0.46 0.51 0.37 0.33 0.34 3.99%
  YoY % -28.33% 30.43% -9.80% 37.84% 12.12% -2.94% -
  Horiz. % 126.47% 176.47% 135.29% 150.00% 108.82% 97.06% 100.00%
P/EPS 35.32 -140.39 21.56 22.58 7.96 5.81 7.29 30.05%
  YoY % 125.16% -751.16% -4.52% 183.67% 37.01% -20.30% -
  Horiz. % 484.50% -1,925.79% 295.75% 309.74% 109.19% 79.70% 100.00%
EY 2.83 -0.71 4.64 4.43 12.56 17.20 13.71 -23.11%
  YoY % 498.59% -115.30% 4.74% -64.73% -26.98% 25.46% -
  Horiz. % 20.64% -5.18% 33.84% 32.31% 91.61% 125.46% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.98 1.09 0.89 1.04 1.05 1.03 0.87 2.00%
  YoY % -10.09% 22.47% -14.42% -0.95% 1.94% 18.39% -
  Horiz. % 112.64% 125.29% 102.30% 119.54% 120.69% 118.39% 100.00%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 28/02/17 29/02/16 27/02/15 28/02/14 28/02/13 29/02/12 28/02/11 -
Price 8.5300 9.2000 8.0000 8.8700 8.3200 9.5000 5.0800 -
P/RPS 0.43 0.60 0.48 0.51 0.37 0.43 0.33 4.51%
  YoY % -28.33% 25.00% -5.88% 37.84% -13.95% 30.30% -
  Horiz. % 130.30% 181.82% 145.45% 154.55% 112.12% 130.30% 100.00%
P/EPS 35.45 -140.39 22.55 22.38 7.99 7.58 7.12 30.64%
  YoY % 125.25% -722.57% 0.76% 180.10% 5.41% 6.46% -
  Horiz. % 497.89% -1,971.77% 316.71% 314.33% 112.22% 106.46% 100.00%
EY 2.82 -0.71 4.44 4.47 12.52 13.20 14.04 -23.45%
  YoY % 497.18% -115.99% -0.67% -64.30% -5.15% -5.98% -
  Horiz. % 20.09% -5.06% 31.62% 31.84% 89.17% 94.02% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.98 1.09 0.93 1.03 1.05 1.34 0.85 2.40%
  YoY % -10.09% 17.20% -9.71% -1.90% -21.64% 57.65% -
  Horiz. % 115.29% 128.24% 109.41% 121.18% 123.53% 157.65% 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.
 


 

406  284  492  790 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.01-0.01 
 ECOWLD 0.745+0.10 
 AT 0.050.00 
 WCEHB 0.335+0.03 
 HSI-C7K 0.28+0.025 
 HSI-H8F 0.19-0.055 
 INSAS-WB 0.0050.00 
 TDM 0.315+0.005 
 ARMADA 0.465-0.02 
 SAPNRG 0.26-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers