Highlights

[BLDPLNT] YoY Cumulative 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 -     466.97%    YoY -     -76.24%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative 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 722,793 643,699 764,653 712,581 886,823 903,470 579,940 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 22,009 7,248 17,936 11,870 50,453 76,985 42,297 -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 -6,333 -3,372 -5,065 -3,361 -13,240 -20,028 -12,124 -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 15,676 3,876 12,871 8,509 37,213 56,957 30,173 -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 15,459 3,724 12,806 8,805 37,059 57,083 29,957 -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 707,117 639,823 751,782 704,072 849,610 846,513 549,767 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 804,100 800,360 779,790 748,434 625,583 553,320 479,447 8.99%
  YoY % 0.47% 2.64% 4.19% 19.64% 13.06% 15.41% -
  Horiz. % 167.71% 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 804,100 800,360 779,790 748,434 625,583 553,320 479,447 8.99%
  YoY % 0.47% 2.64% 4.19% 19.64% 13.06% 15.41% -
  Horiz. % 167.71% 166.93% 162.64% 156.10% 130.48% 115.41% 100.00%
NOSH 93,500 93,500 93,500 86,027 84,997 84,995 85,008 1.60%
  YoY % 0.00% 0.00% 8.69% 1.21% 0.00% -0.02% -
  Horiz. % 109.99% 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 1.92 % 0.47 % 1.64 % 1.18 % 5.92 % 10.32 % 6.25 % -17.84%
  YoY % 308.51% -71.34% 38.98% -80.07% -42.64% 65.12% -
  Horiz. % 30.72% 7.52% 26.24% 18.88% 94.72% 165.12% 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 773.04 688.45 817.81 828.32 1,043.35 1,062.96 682.21 2.10%
  YoY % 12.29% -15.82% -1.27% -20.61% -1.84% 55.81% -
  Horiz. % 113.31% 100.91% 119.88% 121.42% 152.94% 155.81% 100.00%
EPS 16.53 3.98 13.69 10.29 43.60 67.16 35.24 -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 773.04 688.45 817.81 762.12 948.47 966.28 620.26 3.73%
  YoY % 12.29% -15.82% 7.31% -19.65% -1.84% 55.79% -
  Horiz. % 124.63% 110.99% 131.85% 122.87% 152.91% 155.79% 100.00%
EPS 16.53 3.98 13.69 9.42 39.64 61.05 32.04 -10.43%
  YoY % 315.33% -70.93% 45.33% -76.24% -35.07% 90.54% -
  Horiz. % 51.59% 12.42% 42.73% 29.40% 123.72% 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 8.6000 8.5600 8.3400 8.0047 6.6907 5.9179 5.1278 8.99%
  YoY % 0.47% 2.64% 4.19% 19.64% 13.06% 15.41% -
  Horiz. % 167.71% 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 1.10 1.16 1.02 1.03 0.80 0.64 0.58 11.25%
  YoY % -5.17% 13.73% -0.97% 28.75% 25.00% 10.34% -
  Horiz. % 189.66% 200.00% 175.86% 177.59% 137.93% 110.34% 100.00%
P/EPS 51.29 200.86 60.75 83.05 19.22 10.13 11.32 28.61%
  YoY % -74.46% 230.63% -26.85% 332.10% 89.73% -10.51% -
  Horiz. % 453.09% 1,774.38% 536.66% 733.66% 169.79% 89.49% 100.00%
EY 1.95 0.50 1.65 1.20 5.20 9.88 8.83 -22.24%
  YoY % 290.00% -69.70% 37.50% -76.92% -47.37% 11.89% -
  Horiz. % 22.08% 5.66% 18.69% 13.59% 58.89% 111.89% 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 1.10 1.18 0.98 1.03 0.79 0.64 0.62 10.02%
  YoY % -6.78% 20.41% -4.85% 30.38% 23.44% 3.23% -
  Horiz. % 177.42% 190.32% 158.06% 166.13% 127.42% 103.23% 100.00%
P/EPS 51.41 203.37 58.56 83.34 18.81 10.07 11.95 27.50%
  YoY % -74.72% 247.28% -29.73% 343.06% 86.79% -15.73% -
  Horiz. % 430.21% 1,701.84% 490.04% 697.41% 157.41% 84.27% 100.00%
EY 1.95 0.49 1.71 1.20 5.32 9.93 8.37 -21.54%
  YoY % 297.96% -71.35% 42.50% -77.44% -46.42% 18.64% -
  Horiz. % 23.30% 5.85% 20.43% 14.34% 63.56% 118.64% 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.
 


 

431  309  530  716 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.285+0.03 
 VC 0.085-0.005 
 SUPERMX 1.54+0.09 
 ICON 0.415+0.295 
 XDL 0.165+0.005 
 HSI-H8K 0.135-0.055 
 OCR-PA 0.0250.00 
 MYEG 1.14+0.03 
 HSI-C7K 0.395+0.085 
 DGB 0.135-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
2. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
3. Bank Negara MPC cuts OPR by 25bp to 2.75% save malaysia!!!
4. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
5. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
6. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
7. China will keep buying our palm oil, Darell Leiking says save malaysia!!!
8. Notion Vtec Berhad – PART I - by Davidtslim: A high precision metal parts Specialist who rides on Electronic Manufacturing Services (“EMS”) Davidtslim sharing
Partners & Brokers