Highlights

[BLDPLNT] YoY Annual (Unaudited) Result on 2014-12-31 [#4]

Stock [BLDPLNT]: BLD PLANTATION BHD
Announcement Date 27-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Dec-2014  [#4]
Profit Trend YoY -     -10.48%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 2,134,642 1,847,519 1,445,443 1,558,192 1,634,466 1,913,764 1,896,657 1.99%
  YoY % 15.54% 27.82% -7.24% -4.67% -14.59% 0.90% -
  Horiz. % 112.55% 97.41% 76.21% 82.15% 86.18% 100.90% 100.00%
PBT 56,557 41,315 -11,889 46,667 36,525 118,230 125,760 -12.46%
  YoY % 36.89% 447.51% -125.48% 27.77% -69.11% -5.99% -
  Horiz. % 44.97% 32.85% -9.45% 37.11% 29.04% 94.01% 100.00%
Tax -15,927 -18,020 6,014 -13,767 328 -29,172 -19,154 -3.03%
  YoY % 11.61% -399.63% 143.68% -4,297.26% 101.12% -52.30% -
  Horiz. % 83.15% 94.08% -31.40% 71.88% -1.71% 152.30% 100.00%
NP 40,630 23,295 -5,875 32,900 36,853 89,058 106,606 -14.84%
  YoY % 74.42% 496.51% -117.86% -10.73% -58.62% -16.46% -
  Horiz. % 38.11% 21.85% -5.51% 30.86% 34.57% 83.54% 100.00%
NP to SH 39,602 22,499 -6,127 33,178 37,063 88,511 106,599 -15.20%
  YoY % 76.02% 467.21% -118.47% -10.48% -58.13% -16.97% -
  Horiz. % 37.15% 21.11% -5.75% 31.12% 34.77% 83.03% 100.00%
Tax Rate 28.16 % 43.62 % - % 29.50 % -0.90 % 24.67 % 15.23 % 10.78%
  YoY % -35.44% 0.00% 0.00% 3,377.78% -103.65% 61.98% -
  Horiz. % 184.90% 286.41% 0.00% 193.70% -5.91% 161.98% 100.00%
Total Cost 2,094,012 1,824,224 1,451,318 1,525,292 1,597,613 1,824,706 1,790,051 2.65%
  YoY % 14.79% 25.69% -4.85% -4.53% -12.45% 1.94% -
  Horiz. % 116.98% 101.91% 81.08% 85.21% 89.25% 101.94% 100.00%
Net Worth 847,110 810,645 790,074 800,360 805,969 673,196 600,958 5.88%
  YoY % 4.50% 2.60% -1.29% -0.70% 19.72% 12.02% -
  Horiz. % 140.96% 134.89% 131.47% 133.18% 134.11% 112.02% 100.00%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 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
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 847,110 810,645 790,074 800,360 805,969 673,196 600,958 5.88%
  YoY % 4.50% 2.60% -1.29% -0.70% 19.72% 12.02% -
  Horiz. % 140.96% 134.89% 131.47% 133.18% 134.11% 112.02% 100.00%
NOSH 93,500 93,500 93,500 93,500 93,500 84,999 85,001 1.60%
  YoY % 0.00% 0.00% 0.00% 0.00% 10.00% -0.00% -
  Horiz. % 110.00% 110.00% 110.00% 110.00% 110.00% 100.00% 100.00%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 1.90 % 1.26 % -0.41 % 2.11 % 2.25 % 4.65 % 5.62 % -16.52%
  YoY % 50.79% 407.32% -119.43% -6.22% -51.61% -17.26% -
  Horiz. % 33.81% 22.42% -7.30% 37.54% 40.04% 82.74% 100.00%
ROE 4.67 % 2.78 % -0.78 % 4.15 % 4.60 % 13.15 % 17.74 % -19.93%
  YoY % 67.99% 456.41% -118.80% -9.78% -65.02% -25.87% -
  Horiz. % 26.32% 15.67% -4.40% 23.39% 25.93% 74.13% 100.00%
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 2,283.04 1,975.96 1,545.93 1,666.52 1,748.09 2,251.50 2,231.33 0.38%
  YoY % 15.54% 27.82% -7.24% -4.67% -22.36% 0.90% -
  Horiz. % 102.32% 88.56% 69.28% 74.69% 78.34% 100.90% 100.00%
EPS 42.36 24.06 -6.55 35.48 41.39 104.13 125.41 -16.53%
  YoY % 76.06% 467.33% -118.46% -14.28% -60.25% -16.97% -
  Horiz. % 33.78% 19.19% -5.22% 28.29% 33.00% 83.03% 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 9.0600 8.6700 8.4500 8.5600 8.6200 7.9200 7.0700 4.22%
  YoY % 4.50% 2.60% -1.29% -0.70% 8.84% 12.02% -
  Horiz. % 128.15% 122.63% 119.52% 121.07% 121.92% 112.02% 100.00%
Adjusted Per Share Value based on latest NOSH - 93,500
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 2,283.04 1,975.96 1,545.93 1,666.52 1,748.09 2,046.81 2,028.51 1.99%
  YoY % 15.54% 27.82% -7.24% -4.67% -14.59% 0.90% -
  Horiz. % 112.55% 97.41% 76.21% 82.15% 86.18% 100.90% 100.00%
EPS 42.36 24.06 -6.55 35.48 41.39 94.66 114.01 -15.20%
  YoY % 76.06% 467.33% -118.46% -14.28% -56.28% -16.97% -
  Horiz. % 37.15% 21.10% -5.75% 31.12% 36.30% 83.03% 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 9.0600 8.6700 8.4500 8.5600 8.6200 7.2000 6.4274 5.88%
  YoY % 4.50% 2.60% -1.29% -0.70% 19.72% 12.02% -
  Horiz. % 140.96% 134.89% 131.47% 133.18% 134.11% 112.02% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 8.3400 8.5000 9.2000 7.6500 8.9500 8.2900 7.2900 -
P/RPS 0.37 0.43 0.60 0.46 0.51 0.37 0.33 1.92%
  YoY % -13.95% -28.33% 30.43% -9.80% 37.84% 12.12% -
  Horiz. % 112.12% 130.30% 181.82% 139.39% 154.55% 112.12% 100.00%
P/EPS 19.69 35.32 -140.39 21.56 22.58 7.96 5.81 22.54%
  YoY % -44.25% 125.16% -751.16% -4.52% 183.67% 37.01% -
  Horiz. % 338.90% 607.92% -2,416.35% 371.08% 388.64% 137.01% 100.00%
EY 5.08 2.83 -0.71 4.64 4.43 12.56 17.20 -18.38%
  YoY % 79.51% 498.59% -115.30% 4.74% -64.73% -26.98% -
  Horiz. % 29.53% 16.45% -4.13% 26.98% 25.76% 73.02% 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 0.92 0.98 1.09 0.89 1.04 1.05 1.03 -1.86%
  YoY % -6.12% -10.09% 22.47% -14.42% -0.95% 1.94% -
  Horiz. % 89.32% 95.15% 105.83% 86.41% 100.97% 101.94% 100.00%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 28/02/18 28/02/17 29/02/16 27/02/15 28/02/14 28/02/13 29/02/12 -
Price 8.2100 8.5300 9.2000 8.0000 8.8700 8.3200 9.5000 -
P/RPS 0.36 0.43 0.60 0.48 0.51 0.37 0.43 -2.92%
  YoY % -16.28% -28.33% 25.00% -5.88% 37.84% -13.95% -
  Horiz. % 83.72% 100.00% 139.53% 111.63% 118.60% 86.05% 100.00%
P/EPS 19.38 35.45 -140.39 22.55 22.38 7.99 7.58 16.92%
  YoY % -45.33% 125.25% -722.57% 0.76% 180.10% 5.41% -
  Horiz. % 255.67% 467.68% -1,852.11% 297.49% 295.25% 105.41% 100.00%
EY 5.16 2.82 -0.71 4.44 4.47 12.52 13.20 -14.48%
  YoY % 82.98% 497.18% -115.99% -0.67% -64.30% -5.15% -
  Horiz. % 39.09% 21.36% -5.38% 33.64% 33.86% 94.85% 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 0.91 0.98 1.09 0.93 1.03 1.05 1.34 -6.24%
  YoY % -7.14% -10.09% 17.20% -9.71% -1.90% -21.64% -
  Horiz. % 67.91% 73.13% 81.34% 69.40% 76.87% 78.36% 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.
 


TOP ARTICLES

1. PELIKAN (5231) An Asset Play now unlocking its Value by Asset Disposal and giving out 20 Sen Special Dividend, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
2. Serba Dinamik securities trade suspended from 2.30pm on Friday until further notice save malaysia!
3. THREE-A RESOURCES BERHAD [0012] - UNDERVALUE STOCK THAT YOU SHOULD PAY ATTENTION The Thinker Touch
4. MYEG – Slightly Bigger-than-expected Placement KL Trader Investment Research Articles
5. Kossan Rubber - Share price back to pre-pandemic level AmInvest Research Reports
6. Supermax Corporation - Hit by CBP WRO Kenanga Research & Investment
7. Supermax seeking clarity from US Customs and Border Protection on Withhold Release Order issuance save malaysia!
8. Evening Market Summary - 22 Oct 2021 KLSE Traders Update and Ideas
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

441  399  636  801 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SERBADK 0.35-0.02 
 SAPNRG 0.1050.00 
 OPCOM 1.33+0.20 
 VC 0.09+0.01 
 KNM 0.220.00 
 JADI 0.10-0.01 
 THETA 1.32+0.18 
 NWP 0.29-0.005 
 HIAPTEK 0.64-0.01 
 SCIB 0.405-0.025 
PARTNERS & BROKERS