Highlights

[BLDPLNT] YoY Annualized Quarter Result on 2012-06-30 [#2]

Stock [BLDPLNT]: BLD PLANTATION BHD
Announcement Date 30-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Jun-2012  [#2]
Profit Trend QoQ -     26.25%    YoY -     -35.08%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 1,287,398 1,529,306 1,425,162 1,773,646 1,806,940 1,159,880 736,268 9.76%
  YoY % -15.82% 7.31% -19.65% -1.84% 55.79% 57.54% -
  Horiz. % 174.85% 207.71% 193.57% 240.90% 245.42% 157.54% 100.00%
PBT 14,496 35,872 23,740 100,906 153,970 84,594 46,538 -17.66%
  YoY % -59.59% 51.10% -76.47% -34.46% 82.01% 81.77% -
  Horiz. % 31.15% 77.08% 51.01% 216.82% 330.85% 181.77% 100.00%
Tax -6,744 -10,130 -6,722 -26,480 -40,056 -24,248 -10,314 -6.83%
  YoY % 33.43% -50.70% 74.61% 33.89% -65.19% -135.10% -
  Horiz. % 65.39% 98.22% 65.17% 256.74% 388.37% 235.10% 100.00%
NP 7,752 25,742 17,018 74,426 113,914 60,346 36,224 -22.65%
  YoY % -69.89% 51.26% -77.13% -34.66% 88.77% 66.59% -
  Horiz. % 21.40% 71.06% 46.98% 205.46% 314.47% 166.59% 100.00%
NP to SH 7,448 25,612 17,610 74,118 114,166 59,914 36,014 -23.09%
  YoY % -70.92% 45.44% -76.24% -35.08% 90.55% 66.36% -
  Horiz. % 20.68% 71.12% 48.90% 205.80% 317.00% 166.36% 100.00%
Tax Rate 46.52 % 28.24 % 28.32 % 26.24 % 26.02 % 28.66 % 22.16 % 13.15%
  YoY % 64.73% -0.28% 7.93% 0.85% -9.21% 29.33% -
  Horiz. % 209.93% 127.44% 127.80% 118.41% 117.42% 129.33% 100.00%
Total Cost 1,279,646 1,503,564 1,408,144 1,699,220 1,693,026 1,099,534 700,044 10.57%
  YoY % -14.89% 6.78% -17.13% 0.37% 53.98% 57.07% -
  Horiz. % 182.80% 214.78% 201.15% 242.73% 241.85% 157.07% 100.00%
Net Worth 800,360 779,790 748,434 625,583 553,320 479,447 444,648 10.29%
  YoY % 2.64% 4.19% 19.64% 13.06% 15.41% 7.83% -
  Horiz. % 180.00% 175.37% 168.32% 140.69% 124.44% 107.83% 100.00%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 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
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 800,360 779,790 748,434 625,583 553,320 479,447 444,648 10.29%
  YoY % 2.64% 4.19% 19.64% 13.06% 15.41% 7.83% -
  Horiz. % 180.00% 175.37% 168.32% 140.69% 124.44% 107.83% 100.00%
NOSH 93,500 93,500 86,027 84,997 84,995 85,008 85,018 1.60%
  YoY % 0.00% 8.69% 1.21% 0.00% -0.02% -0.01% -
  Horiz. % 109.98% 109.98% 101.19% 99.98% 99.97% 99.99% 100.00%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 0.60 % 1.68 % 1.19 % 4.20 % 6.30 % 5.20 % 4.92 % -29.57%
  YoY % -64.29% 41.18% -71.67% -33.33% 21.15% 5.69% -
  Horiz. % 12.20% 34.15% 24.19% 85.37% 128.05% 105.69% 100.00%
ROE 0.93 % 3.28 % 2.35 % 11.85 % 20.63 % 12.50 % 8.10 % -30.27%
  YoY % -71.65% 39.57% -80.17% -42.56% 65.04% 54.32% -
  Horiz. % 11.48% 40.49% 29.01% 146.30% 254.69% 154.32% 100.00%
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 1,376.90 1,635.62 1,656.65 2,086.70 2,125.92 1,364.43 866.01 8.03%
  YoY % -15.82% -1.27% -20.61% -1.84% 55.81% 57.55% -
  Horiz. % 158.99% 188.87% 191.30% 240.96% 245.48% 157.55% 100.00%
EPS 7.96 27.38 20.58 87.20 134.32 70.48 42.36 -24.31%
  YoY % -70.93% 33.04% -76.40% -35.08% 90.58% 66.38% -
  Horiz. % 18.79% 64.64% 48.58% 205.85% 317.09% 166.38% 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 8.5600 8.3400 8.7000 7.3600 6.5100 5.6400 5.2300 8.55%
  YoY % 2.64% -4.14% 18.21% 13.06% 15.43% 7.84% -
  Horiz. % 163.67% 159.46% 166.35% 140.73% 124.47% 107.84% 100.00%
Adjusted Per Share Value based on latest NOSH - 93,500
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 1,376.90 1,635.62 1,524.24 1,896.95 1,932.56 1,240.51 787.45 9.76%
  YoY % -15.82% 7.31% -19.65% -1.84% 55.79% 57.54% -
  Horiz. % 174.86% 207.71% 193.57% 240.90% 245.42% 157.54% 100.00%
EPS 7.96 27.38 18.83 79.27 122.10 64.08 38.52 -23.10%
  YoY % -70.93% 45.41% -76.25% -35.08% 90.54% 66.36% -
  Horiz. % 20.66% 71.08% 48.88% 205.79% 316.98% 166.36% 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 8.5600 8.3400 8.0047 6.6907 5.9179 5.1278 4.7556 10.29%
  YoY % 2.64% 4.19% 19.64% 13.06% 15.41% 7.83% -
  Horiz. % 180.00% 175.37% 168.32% 140.69% 124.44% 107.83% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 8.0000 8.3200 8.5000 8.3800 6.8000 3.9900 3.3000 -
P/RPS 0.58 0.51 0.51 0.40 0.32 0.29 0.38 7.30%
  YoY % 13.73% 0.00% 27.50% 25.00% 10.34% -23.68% -
  Horiz. % 152.63% 134.21% 134.21% 105.26% 84.21% 76.32% 100.00%
P/EPS 100.43 30.37 41.52 9.61 5.06 5.66 7.79 53.10%
  YoY % 230.69% -26.85% 332.05% 89.92% -10.60% -27.34% -
  Horiz. % 1,289.22% 389.86% 532.99% 123.36% 64.96% 72.66% 100.00%
EY 1.00 3.29 2.41 10.41 19.75 17.66 12.84 -34.64%
  YoY % -69.60% 36.51% -76.85% -47.29% 11.83% 37.54% -
  Horiz. % 7.79% 25.62% 18.77% 81.07% 153.82% 137.54% 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 0.93 1.00 0.98 1.14 1.04 0.71 0.63 6.70%
  YoY % -7.00% 2.04% -14.04% 9.62% 46.48% 12.70% -
  Horiz. % 147.62% 158.73% 155.56% 180.95% 165.08% 112.70% 100.00%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 28/08/15 27/08/14 29/08/13 30/08/12 26/08/11 30/08/10 27/08/09 -
Price 8.1000 8.0200 8.5300 8.2000 6.7600 4.2100 3.5000 -
P/RPS 0.59 0.49 0.51 0.39 0.32 0.31 0.40 6.69%
  YoY % 20.41% -3.92% 30.77% 21.87% 3.23% -22.50% -
  Horiz. % 147.50% 122.50% 127.50% 97.50% 80.00% 77.50% 100.00%
P/EPS 101.69 29.28 41.67 9.40 5.03 5.97 8.26 51.93%
  YoY % 247.30% -29.73% 343.30% 86.88% -15.75% -27.72% -
  Horiz. % 1,231.11% 354.48% 504.48% 113.80% 60.90% 72.28% 100.00%
EY 0.98 3.42 2.40 10.63 19.87 16.74 12.10 -34.21%
  YoY % -71.35% 42.50% -77.42% -46.50% 18.70% 38.35% -
  Horiz. % 8.10% 28.26% 19.83% 87.85% 164.21% 138.35% 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 0.95 0.96 0.98 1.11 1.04 0.75 0.67 5.99%
  YoY % -1.04% -2.04% -11.71% 6.73% 38.67% 11.94% -
  Horiz. % 141.79% 143.28% 146.27% 165.67% 155.22% 111.94% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

564  409  601  26 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE-OR 0.0050.00 
 QES 0.38+0.04 
 KSTAR 0.21-0.045 
 DNEX 0.26+0.005 
 BIOHLDG 0.30+0.04 
 DYNACIA 0.120.00 
 LAMBO 0.030.00 
 MCLEAN 0.325+0.095 
 AT 0.180.00 
 VSOLAR 0.040.00 

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!
PARTNERS & BROKERS