Highlights

[BLDPLNT] YoY Annualized Quarter Result on 2012-12-31 [#4]

Stock [BLDPLNT]: BLD PLANTATION BHD
Announcement Date 28-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Dec-2012  [#4]
Profit Trend QoQ -     29.68%    YoY -     -16.97%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 1,445,443 1,558,192 1,634,466 1,913,764 1,896,657 1,315,079 823,062 9.84%
  YoY % -7.24% -4.67% -14.59% 0.90% 44.22% 59.78% -
  Horiz. % 175.62% 189.32% 198.58% 232.52% 230.44% 159.78% 100.00%
PBT -11,889 46,667 36,525 118,230 125,760 77,069 39,576 -
  YoY % -125.48% 27.77% -69.11% -5.99% 63.18% 94.74% -
  Horiz. % -30.04% 117.92% 92.29% 298.74% 317.77% 194.74% 100.00%
Tax 6,014 -13,767 328 -29,172 -19,154 -17,326 -9,610 -
  YoY % 143.68% -4,297.26% 101.12% -52.30% -10.55% -80.29% -
  Horiz. % -62.58% 143.26% -3.41% 303.56% 199.31% 180.29% 100.00%
NP -5,875 32,900 36,853 89,058 106,606 59,743 29,966 -
  YoY % -117.86% -10.73% -58.62% -16.46% 78.44% 99.37% -
  Horiz. % -19.61% 109.79% 122.98% 297.20% 355.76% 199.37% 100.00%
NP to SH -6,127 33,178 37,063 88,511 106,599 60,607 30,102 -
  YoY % -118.47% -10.48% -58.13% -16.97% 75.89% 101.34% -
  Horiz. % -20.35% 110.22% 123.12% 294.04% 354.13% 201.34% 100.00%
Tax Rate - % 29.50 % -0.90 % 24.67 % 15.23 % 22.48 % 24.28 % -
  YoY % 0.00% 3,377.78% -103.65% 61.98% -32.25% -7.41% -
  Horiz. % 0.00% 121.50% -3.71% 101.61% 62.73% 92.59% 100.00%
Total Cost 1,451,318 1,525,292 1,597,613 1,824,706 1,790,051 1,255,336 793,096 10.59%
  YoY % -4.85% -4.53% -12.45% 1.94% 42.60% 58.28% -
  Horiz. % 182.99% 192.32% 201.44% 230.07% 225.70% 158.28% 100.00%
Net Worth 790,074 800,360 805,969 673,196 600,958 507,441 439,386 10.27%
  YoY % -1.29% -0.70% 19.72% 12.02% 18.43% 15.49% -
  Horiz. % 179.81% 182.15% 183.43% 153.21% 136.77% 115.49% 100.00%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 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
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 790,074 800,360 805,969 673,196 600,958 507,441 439,386 10.27%
  YoY % -1.29% -0.70% 19.72% 12.02% 18.43% 15.49% -
  Horiz. % 179.81% 182.15% 183.43% 153.21% 136.77% 115.49% 100.00%
NOSH 93,500 93,500 93,500 84,999 85,001 84,998 84,987 1.60%
  YoY % 0.00% 0.00% 10.00% -0.00% 0.00% 0.01% -
  Horiz. % 110.02% 110.02% 110.02% 100.01% 100.02% 100.01% 100.00%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin -0.41 % 2.11 % 2.25 % 4.65 % 5.62 % 4.54 % 3.64 % -
  YoY % -119.43% -6.22% -51.61% -17.26% 23.79% 24.73% -
  Horiz. % -11.26% 57.97% 61.81% 127.75% 154.40% 124.73% 100.00%
ROE -0.78 % 4.15 % 4.60 % 13.15 % 17.74 % 11.94 % 6.85 % -
  YoY % -118.80% -9.78% -65.02% -25.87% 48.58% 74.31% -
  Horiz. % -11.39% 60.58% 67.15% 191.97% 258.98% 174.31% 100.00%
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 1,545.93 1,666.52 1,748.09 2,251.50 2,231.33 1,547.18 968.45 8.10%
  YoY % -7.24% -4.67% -22.36% 0.90% 44.22% 59.76% -
  Horiz. % 159.63% 172.08% 180.50% 232.48% 230.40% 159.76% 100.00%
EPS -6.55 35.48 41.39 104.13 125.41 71.30 35.41 -
  YoY % -118.46% -14.28% -60.25% -16.97% 75.89% 101.36% -
  Horiz. % -18.50% 100.20% 116.89% 294.07% 354.17% 201.36% 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 8.4500 8.5600 8.6200 7.9200 7.0700 5.9700 5.1700 8.53%
  YoY % -1.29% -0.70% 8.84% 12.02% 18.43% 15.47% -
  Horiz. % 163.44% 165.57% 166.73% 153.19% 136.75% 115.47% 100.00%
Adjusted Per Share Value based on latest NOSH - 93,500
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 1,545.93 1,666.52 1,748.09 2,046.81 2,028.51 1,406.50 880.28 9.84%
  YoY % -7.24% -4.67% -14.59% 0.90% 44.22% 59.78% -
  Horiz. % 175.62% 189.32% 198.58% 232.52% 230.44% 159.78% 100.00%
EPS -6.55 35.48 41.39 94.66 114.01 64.82 32.19 -
  YoY % -118.46% -14.28% -56.28% -16.97% 75.89% 101.37% -
  Horiz. % -20.35% 110.22% 128.58% 294.07% 354.18% 201.37% 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 8.4500 8.5600 8.6200 7.2000 6.4274 5.4272 4.6993 10.27%
  YoY % -1.29% -0.70% 19.72% 12.02% 18.43% 15.49% -
  Horiz. % 179.81% 182.15% 183.43% 153.21% 136.77% 115.49% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 9.2000 7.6500 8.9500 8.2900 7.2900 5.2000 3.7500 -
P/RPS 0.60 0.46 0.51 0.37 0.33 0.34 0.39 7.44%
  YoY % 30.43% -9.80% 37.84% 12.12% -2.94% -12.82% -
  Horiz. % 153.85% 117.95% 130.77% 94.87% 84.62% 87.18% 100.00%
P/EPS -140.39 21.56 22.58 7.96 5.81 7.29 10.59 -
  YoY % -751.16% -4.52% 183.67% 37.01% -20.30% -31.16% -
  Horiz. % -1,325.68% 203.59% 213.22% 75.17% 54.86% 68.84% 100.00%
EY -0.71 4.64 4.43 12.56 17.20 13.71 9.45 -
  YoY % -115.30% 4.74% -64.73% -26.98% 25.46% 45.08% -
  Horiz. % -7.51% 49.10% 46.88% 132.91% 182.01% 145.08% 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 1.09 0.89 1.04 1.05 1.03 0.87 0.73 6.91%
  YoY % 22.47% -14.42% -0.95% 1.94% 18.39% 19.18% -
  Horiz. % 149.32% 121.92% 142.47% 143.84% 141.10% 119.18% 100.00%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 29/02/16 27/02/15 28/02/14 28/02/13 29/02/12 28/02/11 25/02/10 -
Price 9.2000 8.0000 8.8700 8.3200 9.5000 5.0800 3.8500 -
P/RPS 0.60 0.48 0.51 0.37 0.43 0.33 0.40 6.99%
  YoY % 25.00% -5.88% 37.84% -13.95% 30.30% -17.50% -
  Horiz. % 150.00% 120.00% 127.50% 92.50% 107.50% 82.50% 100.00%
P/EPS -140.39 22.55 22.38 7.99 7.58 7.12 10.87 -
  YoY % -722.57% 0.76% 180.10% 5.41% 6.46% -34.50% -
  Horiz. % -1,291.54% 207.45% 205.89% 73.51% 69.73% 65.50% 100.00%
EY -0.71 4.44 4.47 12.52 13.20 14.04 9.20 -
  YoY % -115.99% -0.67% -64.30% -5.15% -5.98% 52.61% -
  Horiz. % -7.72% 48.26% 48.59% 136.09% 143.48% 152.61% 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 1.09 0.93 1.03 1.05 1.34 0.85 0.74 6.66%
  YoY % 17.20% -9.71% -1.90% -21.64% 57.65% 14.86% -
  Horiz. % 147.30% 125.68% 139.19% 141.89% 181.08% 114.86% 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. HUGE POTENTIAL EARNINGS AHEAD FOR THIS CO !!! A POTENTIAL TAKEOVER TARGET ??? Bursa Master
2. NOW SHOWING : THE TRILOGY OF FAST & FURIOUS SHOW - PART 13 A - SUPER BULL STOCKS - Super Positive Momentum Stocks - FOR 25 OCTOBER 2021 --- KGB & K SEE_Research
3. “Serba’s indefinite trading suspension to stay till release of SIR findings” save malaysia!
4. Thinking Out Loud - SERBADK, HUPSENG Ultimate Stock Tips
5. Palm Oil: The Investment of Successful Gurus like Dr. Neoh Soon Kean of Dynaquest, Fong Siling aka Cold Eye & Robert Kuok, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
6. BursaRangers Daily Technical Picks Review (23 October 2021) BursaRangers Daily Technical Picks Review
7. Serba Dinamik securities trade suspended from 2.30pm on Friday until further notice save malaysia!
8. THREE-A RESOURCES BERHAD [0012] - UNDERVALUE STOCK THAT YOU SHOULD PAY ATTENTION The Thinker Touch
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

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