Highlights

[BLDPLNT] YoY Annualized Quarter Result on 2013-03-31 [#1]

Stock [BLDPLNT]: BLD PLANTATION BHD
Announcement Date 31-May-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Mar-2013  [#1]
Profit Trend QoQ -     -92.98%    YoY -     -89.42%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 1,304,792 1,214,660 1,471,584 1,479,692 1,976,004 1,694,432 974,928 4.97%
  YoY % 7.42% -17.46% -0.55% -25.12% 16.62% 73.80% -
  Horiz. % 133.83% 124.59% 150.94% 151.77% 202.68% 173.80% 100.00%
PBT 54,352 4,940 29,580 7,348 80,292 189,852 93,232 -8.59%
  YoY % 1,000.24% -83.30% 302.56% -90.85% -57.71% 103.63% -
  Horiz. % 58.30% 5.30% 31.73% 7.88% 86.12% 203.63% 100.00%
Tax -13,540 -4,340 -8,476 -1,868 -21,192 -52,584 -19,300 -5.73%
  YoY % -211.98% 48.80% -353.75% 91.19% 59.70% -172.46% -
  Horiz. % 70.16% 22.49% 43.92% 9.68% 109.80% 272.46% 100.00%
NP 40,812 600 21,104 5,480 59,100 137,268 73,932 -9.42%
  YoY % 6,702.00% -97.16% 285.11% -90.73% -56.95% 85.67% -
  Horiz. % 55.20% 0.81% 28.55% 7.41% 79.94% 185.67% 100.00%
NP to SH 40,036 572 20,596 6,212 58,708 137,300 73,496 -9.62%
  YoY % 6,899.30% -97.22% 231.55% -89.42% -57.24% 86.81% -
  Horiz. % 54.47% 0.78% 28.02% 8.45% 79.88% 186.81% 100.00%
Tax Rate 24.91 % 87.85 % 28.65 % 25.42 % 26.39 % 27.70 % 20.70 % 3.13%
  YoY % -71.64% 206.63% 12.71% -3.68% -4.73% 33.82% -
  Horiz. % 120.34% 424.40% 138.41% 122.80% 127.49% 133.82% 100.00%
Total Cost 1,263,980 1,214,060 1,450,480 1,474,212 1,916,904 1,557,164 900,996 5.80%
  YoY % 4.11% -16.30% -1.61% -23.09% 23.10% 72.83% -
  Horiz. % 140.29% 134.75% 160.99% 163.62% 212.75% 172.83% 100.00%
Net Worth 800,360 800,360 776,555 673,815 615,295 542,331 474,222 9.11%
  YoY % 0.00% 3.07% 15.25% 9.51% 13.45% 14.36% -
  Horiz. % 168.77% 168.77% 163.75% 142.09% 129.75% 114.36% 100.00%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 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
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 800,360 800,360 776,555 673,815 615,295 542,331 474,222 9.11%
  YoY % 0.00% 3.07% 15.25% 9.51% 13.45% 14.36% -
  Horiz. % 168.77% 168.77% 163.75% 142.09% 129.75% 114.36% 100.00%
NOSH 93,500 93,500 93,448 84,863 84,985 85,004 84,986 1.60%
  YoY % 0.00% 0.06% 10.12% -0.14% -0.02% 0.02% -
  Horiz. % 110.02% 110.02% 109.96% 99.86% 100.00% 100.02% 100.00%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 3.13 % 0.05 % 1.43 % 0.37 % 2.99 % 8.10 % 7.58 % -13.69%
  YoY % 6,160.00% -96.50% 286.49% -87.63% -63.09% 6.86% -
  Horiz. % 41.29% 0.66% 18.87% 4.88% 39.45% 106.86% 100.00%
ROE 5.00 % 0.07 % 2.65 % 0.92 % 9.54 % 25.32 % 15.50 % -17.17%
  YoY % 7,042.86% -97.36% 188.04% -90.36% -62.32% 63.35% -
  Horiz. % 32.26% 0.45% 17.10% 5.94% 61.55% 163.35% 100.00%
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 1,395.50 1,299.10 1,574.76 1,743.62 2,325.11 1,993.33 1,147.16 3.32%
  YoY % 7.42% -17.50% -9.68% -25.01% 16.64% 73.76% -
  Horiz. % 121.65% 113.24% 137.27% 151.99% 202.68% 173.76% 100.00%
EPS 42.80 0.60 22.04 7.32 69.08 161.52 86.48 -11.05%
  YoY % 7,033.33% -97.28% 201.09% -89.40% -57.23% 86.77% -
  Horiz. % 49.49% 0.69% 25.49% 8.46% 79.88% 186.77% 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 8.5600 8.3100 7.9400 7.2400 6.3800 5.5800 7.39%
  YoY % 0.00% 3.01% 4.66% 9.67% 13.48% 14.34% -
  Horiz. % 153.41% 153.41% 148.92% 142.29% 129.75% 114.34% 100.00%
Adjusted Per Share Value based on latest NOSH - 93,500
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 1,395.50 1,299.10 1,573.89 1,582.56 2,113.37 1,812.23 1,042.70 4.97%
  YoY % 7.42% -17.46% -0.55% -25.12% 16.62% 73.80% -
  Horiz. % 133.84% 124.59% 150.94% 151.78% 202.68% 173.80% 100.00%
EPS 42.80 0.60 22.03 6.64 62.79 146.84 78.61 -9.63%
  YoY % 7,033.33% -97.28% 231.78% -89.43% -57.24% 86.80% -
  Horiz. % 54.45% 0.76% 28.02% 8.45% 79.88% 186.80% 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 8.5600 8.3054 7.2066 6.5807 5.8003 5.0719 9.11%
  YoY % 0.00% 3.07% 15.25% 9.51% 13.45% 14.36% -
  Horiz. % 168.77% 168.77% 163.75% 142.09% 129.75% 114.36% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 8.7000 8.2000 8.9000 8.3700 9.2300 5.1000 3.9200 -
P/RPS 0.62 0.63 0.57 0.48 0.40 0.26 0.34 10.52%
  YoY % -1.59% 10.53% 18.75% 20.00% 53.85% -23.53% -
  Horiz. % 182.35% 185.29% 167.65% 141.18% 117.65% 76.47% 100.00%
P/EPS 20.32 1,340.38 40.38 114.34 13.36 3.16 4.53 28.39%
  YoY % -98.48% 3,219.42% -64.68% 755.84% 322.78% -30.24% -
  Horiz. % 448.57% 29,588.96% 891.39% 2,524.06% 294.92% 69.76% 100.00%
EY 4.92 0.07 2.48 0.87 7.48 31.67 22.06 -22.11%
  YoY % 6,928.57% -97.18% 185.06% -88.37% -76.38% 43.56% -
  Horiz. % 22.30% 0.32% 11.24% 3.94% 33.91% 143.56% 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 1.02 0.96 1.07 1.05 1.27 0.80 0.70 6.47%
  YoY % 6.25% -10.28% 1.90% -17.32% 58.75% 14.29% -
  Horiz. % 145.71% 137.14% 152.86% 150.00% 181.43% 114.29% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 30/05/16 28/05/15 28/05/14 31/05/13 31/05/12 31/05/11 27/05/10 -
Price 8.7500 8.0500 8.7000 8.7500 8.0000 5.4300 3.7000 -
P/RPS 0.63 0.62 0.55 0.50 0.34 0.27 0.32 11.94%
  YoY % 1.61% 12.73% 10.00% 47.06% 25.93% -15.62% -
  Horiz. % 196.88% 193.75% 171.88% 156.25% 106.25% 84.38% 100.00%
P/EPS 20.43 1,315.87 39.47 119.54 11.58 3.36 4.28 29.73%
  YoY % -98.45% 3,233.85% -66.98% 932.30% 244.64% -21.50% -
  Horiz. % 477.34% 30,744.62% 922.20% 2,792.99% 270.56% 78.50% 100.00%
EY 4.89 0.08 2.53 0.84 8.64 29.75 23.37 -22.93%
  YoY % 6,012.50% -96.84% 201.19% -90.28% -70.96% 27.30% -
  Horiz. % 20.92% 0.34% 10.83% 3.59% 36.97% 127.30% 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 1.02 0.94 1.05 1.10 1.10 0.85 0.66 7.52%
  YoY % 8.51% -10.48% -4.55% 0.00% 29.41% 28.79% -
  Horiz. % 154.55% 142.42% 159.09% 166.67% 166.67% 128.79% 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.
 


 

1993 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.8350.00 
 KOTRA 2.010.00 
 UCREST 0.1550.00 
 PINEAPP 0.3850.00 
 PUC 0.0550.00 
 WILLOW 0.4450.00 
 IRIS 0.140.00 
 TOPGLOV-C60 0.0550.00 
 BTECH 0.230.00 
 3A 0.7950.00 
Partners & Brokers