Highlights

[BLDPLNT] YoY Annualized Quarter Result on 2013-06-30 [#2]

Stock [BLDPLNT]: BLD PLANTATION BHD
Announcement Date 29-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Jun-2013  [#2]
Profit Trend QoQ -     183.48%    YoY -     -76.24%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 1,445,586 1,287,398 1,529,306 1,425,162 1,773,646 1,806,940 1,159,880 3.73%
  YoY % 12.29% -15.82% 7.31% -19.65% -1.84% 55.79% -
  Horiz. % 124.63% 110.99% 131.85% 122.87% 152.92% 155.79% 100.00%
PBT 44,018 14,496 35,872 23,740 100,906 153,970 84,594 -10.31%
  YoY % 203.66% -59.59% 51.10% -76.47% -34.46% 82.01% -
  Horiz. % 52.03% 17.14% 42.40% 28.06% 119.28% 182.01% 100.00%
Tax -12,666 -6,744 -10,130 -6,722 -26,480 -40,056 -24,248 -10.25%
  YoY % -87.81% 33.43% -50.70% 74.61% 33.89% -65.19% -
  Horiz. % 52.24% 27.81% 41.78% 27.72% 109.20% 165.19% 100.00%
NP 31,352 7,752 25,742 17,018 74,426 113,914 60,346 -10.33%
  YoY % 304.44% -69.89% 51.26% -77.13% -34.66% 88.77% -
  Horiz. % 51.95% 12.85% 42.66% 28.20% 123.33% 188.77% 100.00%
NP to SH 30,918 7,448 25,612 17,610 74,118 114,166 59,914 -10.43%
  YoY % 315.12% -70.92% 45.44% -76.24% -35.08% 90.55% -
  Horiz. % 51.60% 12.43% 42.75% 29.39% 123.71% 190.55% 100.00%
Tax Rate 28.77 % 46.52 % 28.24 % 28.32 % 26.24 % 26.02 % 28.66 % 0.06%
  YoY % -38.16% 64.73% -0.28% 7.93% 0.85% -9.21% -
  Horiz. % 100.38% 162.32% 98.53% 98.81% 91.56% 90.79% 100.00%
Total Cost 1,414,234 1,279,646 1,503,564 1,408,144 1,699,220 1,693,026 1,099,534 4.28%
  YoY % 10.52% -14.89% 6.78% -17.13% 0.37% 53.98% -
  Horiz. % 128.62% 116.38% 136.75% 128.07% 154.54% 153.98% 100.00%
Net Worth 804,279 800,360 779,790 748,434 625,583 553,320 479,447 9.00%
  YoY % 0.49% 2.64% 4.19% 19.64% 13.06% 15.41% -
  Horiz. % 167.75% 166.93% 162.64% 156.10% 130.48% 115.41% 100.00%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 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
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 804,279 800,360 779,790 748,434 625,583 553,320 479,447 9.00%
  YoY % 0.49% 2.64% 4.19% 19.64% 13.06% 15.41% -
  Horiz. % 167.75% 166.93% 162.64% 156.10% 130.48% 115.41% 100.00%
NOSH 93,520 93,500 93,500 86,027 84,997 84,995 85,008 1.60%
  YoY % 0.02% 0.00% 8.69% 1.21% 0.00% -0.02% -
  Horiz. % 110.01% 109.99% 109.99% 101.20% 99.99% 99.98% 100.00%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 2.17 % 0.60 % 1.68 % 1.19 % 4.20 % 6.30 % 5.20 % -13.54%
  YoY % 261.67% -64.29% 41.18% -71.67% -33.33% 21.15% -
  Horiz. % 41.73% 11.54% 32.31% 22.88% 80.77% 121.15% 100.00%
ROE 3.84 % 0.93 % 3.28 % 2.35 % 11.85 % 20.63 % 12.50 % -17.84%
  YoY % 312.90% -71.65% 39.57% -80.17% -42.56% 65.04% -
  Horiz. % 30.72% 7.44% 26.24% 18.80% 94.80% 165.04% 100.00%
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 1,545.74 1,376.90 1,635.62 1,656.65 2,086.70 2,125.92 1,364.43 2.10%
  YoY % 12.26% -15.82% -1.27% -20.61% -1.84% 55.81% -
  Horiz. % 113.29% 100.91% 119.88% 121.42% 152.94% 155.81% 100.00%
EPS 33.06 7.96 27.38 20.58 87.20 134.32 70.48 -11.84%
  YoY % 315.33% -70.93% 33.04% -76.40% -35.08% 90.58% -
  Horiz. % 46.91% 11.29% 38.85% 29.20% 123.72% 190.58% 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 8.6000 8.5600 8.3400 8.7000 7.3600 6.5100 5.6400 7.28%
  YoY % 0.47% 2.64% -4.14% 18.21% 13.06% 15.43% -
  Horiz. % 152.48% 151.77% 147.87% 154.26% 130.50% 115.43% 100.00%
Adjusted Per Share Value based on latest NOSH - 93,500
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 1,546.08 1,376.90 1,635.62 1,524.24 1,896.95 1,932.56 1,240.51 3.73%
  YoY % 12.29% -15.82% 7.31% -19.65% -1.84% 55.79% -
  Horiz. % 124.63% 110.99% 131.85% 122.87% 152.92% 155.79% 100.00%
EPS 33.07 7.96 27.38 18.83 79.27 122.10 64.08 -10.43%
  YoY % 315.45% -70.93% 45.41% -76.25% -35.08% 90.54% -
  Horiz. % 51.61% 12.42% 42.73% 29.39% 123.70% 190.54% 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 8.6019 8.5600 8.3400 8.0047 6.6907 5.9179 5.1278 9.00%
  YoY % 0.49% 2.64% 4.19% 19.64% 13.06% 15.41% -
  Horiz. % 167.75% 166.93% 162.64% 156.10% 130.48% 115.41% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 8.4800 8.0000 8.3200 8.5000 8.3800 6.8000 3.9900 -
P/RPS 0.55 0.58 0.51 0.51 0.40 0.32 0.29 11.25%
  YoY % -5.17% 13.73% 0.00% 27.50% 25.00% 10.34% -
  Horiz. % 189.66% 200.00% 175.86% 175.86% 137.93% 110.34% 100.00%
P/EPS 25.65 100.43 30.37 41.52 9.61 5.06 5.66 28.61%
  YoY % -74.46% 230.69% -26.85% 332.05% 89.92% -10.60% -
  Horiz. % 453.18% 1,774.38% 536.57% 733.57% 169.79% 89.40% 100.00%
EY 3.90 1.00 3.29 2.41 10.41 19.75 17.66 -22.24%
  YoY % 290.00% -69.60% 36.51% -76.85% -47.29% 11.83% -
  Horiz. % 22.08% 5.66% 18.63% 13.65% 58.95% 111.83% 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 0.99 0.93 1.00 0.98 1.14 1.04 0.71 5.69%
  YoY % 6.45% -7.00% 2.04% -14.04% 9.62% 46.48% -
  Horiz. % 139.44% 130.99% 140.85% 138.03% 160.56% 146.48% 100.00%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/08/16 28/08/15 27/08/14 29/08/13 30/08/12 26/08/11 30/08/10 -
Price 8.5000 8.1000 8.0200 8.5300 8.2000 6.7600 4.2100 -
P/RPS 0.55 0.59 0.49 0.51 0.39 0.32 0.31 10.02%
  YoY % -6.78% 20.41% -3.92% 30.77% 21.87% 3.23% -
  Horiz. % 177.42% 190.32% 158.06% 164.52% 125.81% 103.23% 100.00%
P/EPS 25.71 101.69 29.28 41.67 9.40 5.03 5.97 27.52%
  YoY % -74.72% 247.30% -29.73% 343.30% 86.88% -15.75% -
  Horiz. % 430.65% 1,703.35% 490.45% 697.99% 157.45% 84.25% 100.00%
EY 3.89 0.98 3.42 2.40 10.63 19.87 16.74 -21.57%
  YoY % 296.94% -71.35% 42.50% -77.42% -46.50% 18.70% -
  Horiz. % 23.24% 5.85% 20.43% 14.34% 63.50% 118.70% 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 0.99 0.95 0.96 0.98 1.11 1.04 0.75 4.73%
  YoY % 4.21% -1.04% -2.04% -11.71% 6.73% 38.67% -
  Horiz. % 132.00% 126.67% 128.00% 130.67% 148.00% 138.67% 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.
 


 

420  316  517  739 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EDUSPEC 0.03+0.005 
 XOX 0.050.00 
 PWORTH 0.02-0.005 
 XDL 0.17+0.01 
 PWRWELL 0.3750.00 
 PERDANA 0.47-0.01 
 ISTONE 0.24+0.015 
 MTOUCHE 0.175-0.015 
 INNATURE 0.59-0.065 
 HSI-H8T 0.48+0.045 
Partners & Brokers