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.
 


 

1215 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.770.00 
 KOTRA 2.050.00 
 UCREST 0.150.00 
 PINEAPP 0.320.00 
 PUC 0.0350.00 
 WILLOW 0.480.00 
 IRIS 0.140.00 
 BTECH 0.220.00 
 3A 0.750.00 
 TENAGA-C57 0.0950.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. KRONO - Stock of the Year 2020 The Investment Journey with AlexChong
2. NETX (0020) THE DISRUPTIVE TECH COMPANY FOR CHANGING TIMES LIKE NOW, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. Am I a Chinese Chauvinistic? Sslee blog
4. Cutting Your Losses Our Investment Journey
5. How and Why Prepare for Recession 2020 How and Why Prepare for Recession 2020
6. Why should MCA interfere with Utar? - Koon Yew Yin Koon Yew Yin's Blog
7. We traded SCNWOLF and made RM15,000 profits in nine minutes. The Pelham Blue Fund
8. 高息股转型投资法 Our Investment Journey
Partners & Brokers