Highlights

[BLDPLNT] YoY Cumulative Quarter Result on 2012-09-30 [#3]

Stock [BLDPLNT]: BLD PLANTATION BHD
Announcement Date 30-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Sep-2012  [#3]
Profit Trend QoQ -     38.14%    YoY -     -32.82%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 1,017,948 1,130,779 1,194,217 1,404,369 1,408,318 905,154 578,986 9.86%
  YoY % -9.98% -5.31% -14.96% -0.28% 55.59% 56.33% -
  Horiz. % 175.82% 195.30% 206.26% 242.56% 243.24% 156.33% 100.00%
PBT 3,693 28,365 37,582 69,393 103,681 48,730 34,812 -31.19%
  YoY % -86.98% -24.53% -45.84% -33.07% 112.77% 39.98% -
  Horiz. % 10.61% 81.48% 107.96% 199.34% 297.83% 139.98% 100.00%
Tax 1,505 -10,357 -10,562 -17,486 -27,132 -11,886 -9,899 -
  YoY % 114.53% 1.94% 39.60% 35.55% -128.27% -20.07% -
  Horiz. % -15.20% 104.63% 106.70% 176.64% 274.09% 120.07% 100.00%
NP 5,198 18,008 27,020 51,907 76,549 36,844 24,913 -22.98%
  YoY % -71.14% -33.35% -47.95% -32.19% 107.77% 47.89% -
  Horiz. % 20.86% 72.28% 108.46% 208.35% 307.27% 147.89% 100.00%
NP to SH 4,961 17,898 27,207 51,192 76,198 37,673 24,826 -23.53%
  YoY % -72.28% -34.22% -46.85% -32.82% 102.26% 51.75% -
  Horiz. % 19.98% 72.09% 109.59% 206.20% 306.93% 151.75% 100.00%
Tax Rate -40.75 % 36.51 % 28.10 % 25.20 % 26.17 % 24.39 % 28.44 % -
  YoY % -211.61% 29.93% 11.51% -3.71% 7.30% -14.24% -
  Horiz. % -143.28% 128.38% 98.80% 88.61% 92.02% 85.76% 100.00%
Total Cost 1,012,750 1,112,771 1,167,197 1,352,462 1,331,769 868,310 554,073 10.57%
  YoY % -8.99% -4.66% -13.70% 1.55% 53.37% 56.71% -
  Horiz. % 182.78% 200.83% 210.66% 244.09% 240.36% 156.71% 100.00%
Net Worth 801,294 784,465 807,840 635,862 572,930 485,362 450,454 10.07%
  YoY % 2.15% -2.89% 27.05% 10.98% 18.04% 7.75% -
  Horiz. % 177.89% 174.15% 179.34% 141.16% 127.19% 107.75% 100.00%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 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
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 801,294 784,465 807,840 635,862 572,930 485,362 450,454 10.07%
  YoY % 2.15% -2.89% 27.05% 10.98% 18.04% 7.75% -
  Horiz. % 177.89% 174.15% 179.34% 141.16% 127.19% 107.75% 100.00%
NOSH 93,500 93,500 93,500 85,008 85,004 85,002 84,991 1.60%
  YoY % 0.00% 0.00% 9.99% 0.00% 0.00% 0.01% -
  Horiz. % 110.01% 110.01% 110.01% 100.02% 100.02% 100.01% 100.00%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 0.51 % 1.59 % 2.26 % 3.70 % 5.44 % 4.07 % 4.30 % -29.89%
  YoY % -67.92% -29.65% -38.92% -31.99% 33.66% -5.35% -
  Horiz. % 11.86% 36.98% 52.56% 86.05% 126.51% 94.65% 100.00%
ROE 0.62 % 2.28 % 3.37 % 8.05 % 13.30 % 7.76 % 5.51 % -30.51%
  YoY % -72.81% -32.34% -58.14% -39.47% 71.39% 40.83% -
  Horiz. % 11.25% 41.38% 61.16% 146.10% 241.38% 140.83% 100.00%
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 1,088.71 1,209.39 1,277.24 1,652.04 1,656.76 1,064.86 681.23 8.12%
  YoY % -9.98% -5.31% -22.69% -0.28% 55.58% 56.31% -
  Horiz. % 159.82% 177.53% 187.49% 242.51% 243.20% 156.31% 100.00%
EPS 5.31 19.14 30.84 60.22 89.64 44.32 29.21 -24.73%
  YoY % -72.26% -37.94% -48.79% -32.82% 102.26% 51.73% -
  Horiz. % 18.18% 65.53% 105.58% 206.16% 306.88% 151.73% 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 8.5700 8.3900 8.6400 7.4800 6.7400 5.7100 5.3000 8.33%
  YoY % 2.15% -2.89% 15.51% 10.98% 18.04% 7.74% -
  Horiz. % 161.70% 158.30% 163.02% 141.13% 127.17% 107.74% 100.00%
Adjusted Per Share Value based on latest NOSH - 93,500
30/09/15 30/09/14 30/09/14 30/09/12 30/09/13 30/09/10 30/09/09 CAGR
RPS 1,088.71 1,209.39 1,277.24 1,502.00 1,506.22 968.08 619.24 9.86%
  YoY % -9.98% -5.31% -14.96% -0.28% 55.59% 56.33% -
  Horiz. % 175.81% 195.30% 206.26% 242.56% 243.24% 156.33% 100.00%
EPS 5.31 19.14 30.84 54.75 81.50 40.29 26.55 -23.52%
  YoY % -72.26% -37.94% -43.67% -32.82% 102.28% 51.75% -
  Horiz. % 20.00% 72.09% 116.16% 206.21% 306.97% 151.75% 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 8.5700 8.3900 8.6400 6.8007 6.1276 5.1910 4.8177 10.07%
  YoY % 2.15% -2.89% 27.05% 10.98% 18.04% 7.75% -
  Horiz. % 177.89% 174.15% 179.34% 141.16% 127.19% 107.75% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 8.1000 8.1000 8.5000 8.0900 5.9200 4.3200 3.4800 -
P/RPS 0.74 0.67 0.67 0.49 0.36 0.41 0.51 6.40%
  YoY % 10.45% 0.00% 36.73% 36.11% -12.20% -19.61% -
  Horiz. % 145.10% 131.37% 131.37% 96.08% 70.59% 80.39% 100.00%
P/EPS 152.66 42.31 29.21 13.43 6.60 9.75 11.91 52.95%
  YoY % 260.81% 44.85% 117.50% 103.48% -32.31% -18.14% -
  Horiz. % 1,281.78% 355.25% 245.26% 112.76% 55.42% 81.86% 100.00%
EY 0.66 2.36 3.42 7.44 15.14 10.26 8.39 -34.53%
  YoY % -72.03% -30.99% -54.03% -50.86% 47.56% 22.29% -
  Horiz. % 7.87% 28.13% 40.76% 88.68% 180.45% 122.29% 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 0.97 0.98 1.08 0.88 0.76 0.66 6.26%
  YoY % -2.06% -1.02% -9.26% 22.73% 15.79% 15.15% -
  Horiz. % 143.94% 146.97% 148.48% 163.64% 133.33% 115.15% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/11/15 27/11/14 29/11/13 30/11/12 30/11/11 30/11/10 26/11/09 -
Price 9.3000 8.1000 9.0000 8.4000 6.9000 4.8100 4.0000 -
P/RPS 0.85 0.67 0.70 0.51 0.42 0.45 0.59 6.27%
  YoY % 26.87% -4.29% 37.25% 21.43% -6.67% -23.73% -
  Horiz. % 144.07% 113.56% 118.64% 86.44% 71.19% 76.27% 100.00%
P/EPS 175.28 42.31 30.93 13.95 7.70 10.85 13.69 52.92%
  YoY % 314.28% 36.79% 121.72% 81.17% -29.03% -20.75% -
  Horiz. % 1,280.35% 309.06% 225.93% 101.90% 56.25% 79.25% 100.00%
EY 0.57 2.36 3.23 7.17 12.99 9.21 7.30 -34.61%
  YoY % -75.85% -26.93% -54.95% -44.80% 41.04% 26.16% -
  Horiz. % 7.81% 32.33% 44.25% 98.22% 177.95% 126.16% 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 0.97 1.04 1.12 1.02 0.84 0.75 6.43%
  YoY % 12.37% -6.73% -7.14% 9.80% 21.43% 12.00% -
  Horiz. % 145.33% 129.33% 138.67% 149.33% 136.00% 112.00% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

428  627  572 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GFM-WC 0.20+0.125 
 GFM 0.405+0.20 
 ARMADA 0.425+0.03 
 ITRONIC 0.665+0.185 
 DNEX-WD 0.365-0.01 
 ANZO 0.08-0.015 
 KOMARK-WC 0.10-0.005 
 AAX 0.095+0.01 
 MTRONIC 0.07-0.01 
 JADI 0.135+0.025 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS