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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

2150 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 2.260.00 
 KOTRA 3.360.00 
 UCREST 0.1450.00 
 GENM-C73 0.0050.00 
 PUC 0.240.00 
 WILLOW 0.4350.00 
 EAH-WE 0.0150.00 
 IRIS 0.260.00 
 TOPGLOV-C79 0.520.00 
 BTECH 0.500.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Mah Sing: buyers be forewarned - Koon Yew Yin Koon Yew Yin's Blog
2. SUPERMAX - BEYOND GLOVES !!! freetospeak
3. LUSTER - IS IT ANOTHER GLOVE TITAN? HIDDEN WINNER(S) OF PHARMACEUTICAL DEMAND PENT UP
4. IT'S A TIME FOR THIS GLOVES GOING TO SKYROCKET!!! Follow Kim's Stockwatch!
5. PublicInvest Research Daily - 19 October 2020 PublicInvest Research
6. Covid 19 cases in Malaysia - Koon Yew Yin Koon Yew Yin's Blog
7. SUPERMAX OBM - The George Soros bet AGAIN? (REVISIT) freetospeak
8. Greatec: do not buy it - Koon Yew Yin Koon Yew Yin's Blog
PARTNERS & BROKERS