Highlights

[BLDPLNT] YoY Cumulative 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 -     152.50%    YoY -     -35.08%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative 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 643,699 764,653 712,581 886,823 903,470 579,940 368,134 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 7,248 17,936 11,870 50,453 76,985 42,297 23,269 -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 -3,372 -5,065 -3,361 -13,240 -20,028 -12,124 -5,157 -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 3,876 12,871 8,509 37,213 56,957 30,173 18,112 -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 3,724 12,806 8,805 37,059 57,083 29,957 18,007 -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 639,823 751,782 704,072 849,610 846,513 549,767 350,022 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 0.47 % 1.64 % 1.18 % 5.92 % 10.32 % 6.25 % 4.05 % -30.15%
  YoY % -71.34% 38.98% -80.07% -42.64% 65.12% 54.32% -
  Horiz. % 11.60% 40.49% 29.14% 146.17% 254.81% 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 688.45 817.81 828.32 1,043.35 1,062.96 682.21 433.00 8.03%
  YoY % -15.82% -1.27% -20.61% -1.84% 55.81% 57.55% -
  Horiz. % 159.00% 188.87% 191.30% 240.96% 245.49% 157.55% 100.00%
EPS 3.98 13.69 10.29 43.60 67.16 35.24 21.18 -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 688.45 817.81 762.12 948.47 966.28 620.26 393.73 9.76%
  YoY % -15.82% 7.31% -19.65% -1.84% 55.79% 57.53% -
  Horiz. % 174.85% 207.71% 193.56% 240.89% 245.42% 157.53% 100.00%
EPS 3.98 13.69 9.42 39.64 61.05 32.04 19.26 -23.10%
  YoY % -70.93% 45.33% -76.24% -35.07% 90.54% 66.36% -
  Horiz. % 20.66% 71.08% 48.91% 205.82% 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 1.16 1.02 1.03 0.80 0.64 0.58 0.76 7.30%
  YoY % 13.73% -0.97% 28.75% 25.00% 10.34% -23.68% -
  Horiz. % 152.63% 134.21% 135.53% 105.26% 84.21% 76.32% 100.00%
P/EPS 200.86 60.75 83.05 19.22 10.13 11.32 15.58 53.10%
  YoY % 230.63% -26.85% 332.10% 89.73% -10.51% -27.34% -
  Horiz. % 1,289.22% 389.92% 533.06% 123.36% 65.02% 72.66% 100.00%
EY 0.50 1.65 1.20 5.20 9.88 8.83 6.42 -34.64%
  YoY % -69.70% 37.50% -76.92% -47.37% 11.89% 37.54% -
  Horiz. % 7.79% 25.70% 18.69% 81.00% 153.89% 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 1.18 0.98 1.03 0.79 0.64 0.62 0.81 6.47%
  YoY % 20.41% -4.85% 30.38% 23.44% 3.23% -23.46% -
  Horiz. % 145.68% 120.99% 127.16% 97.53% 79.01% 76.54% 100.00%
P/EPS 203.37 58.56 83.34 18.81 10.07 11.95 16.53 51.91%
  YoY % 247.28% -29.73% 343.06% 86.79% -15.73% -27.71% -
  Horiz. % 1,230.31% 354.26% 504.17% 113.79% 60.92% 72.29% 100.00%
EY 0.49 1.71 1.20 5.32 9.93 8.37 6.05 -34.21%
  YoY % -71.35% 42.50% -77.44% -46.42% 18.64% 38.35% -
  Horiz. % 8.10% 28.26% 19.83% 87.93% 164.13% 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.
 


 

1985 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.7650.00 
 KOTRA 1.950.00 
 UCREST 0.1250.00 
 EITA 1.490.00 
 PUC 0.050.00 
 WILLOW 0.590.00 
 IRIS 0.1350.00 
 HOOVER 0.430.00 
 BTECH 0.210.00 
 3A 0.730.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers