Highlights

[BLDPLNT] YoY Cumulative Quarter Result on 2013-09-30 [#3]

Stock [BLDPLNT]: BLD PLANTATION BHD
Announcement Date 29-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Sep-2013  [#3]
Profit Trend QoQ -     208.99%    YoY -     -46.85%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 1,312,371 1,017,948 1,130,779 1,194,217 1,404,369 1,408,318 905,154 6.38%
  YoY % 28.92% -9.98% -5.31% -14.96% -0.28% 55.59% -
  Horiz. % 144.99% 112.46% 124.93% 131.94% 155.15% 155.59% 100.00%
PBT 32,741 3,693 28,365 37,582 69,393 103,681 48,730 -6.41%
  YoY % 786.57% -86.98% -24.53% -45.84% -33.07% 112.77% -
  Horiz. % 67.19% 7.58% 58.21% 77.12% 142.40% 212.77% 100.00%
Tax -11,798 1,505 -10,357 -10,562 -17,486 -27,132 -11,886 -0.12%
  YoY % -883.92% 114.53% 1.94% 39.60% 35.55% -128.27% -
  Horiz. % 99.26% -12.66% 87.14% 88.86% 147.11% 228.27% 100.00%
NP 20,943 5,198 18,008 27,020 51,907 76,549 36,844 -8.98%
  YoY % 302.90% -71.14% -33.35% -47.95% -32.19% 107.77% -
  Horiz. % 56.84% 14.11% 48.88% 73.34% 140.88% 207.77% 100.00%
NP to SH 20,319 4,961 17,898 27,207 51,192 76,198 37,673 -9.77%
  YoY % 309.57% -72.28% -34.22% -46.85% -32.82% 102.26% -
  Horiz. % 53.94% 13.17% 47.51% 72.22% 135.89% 202.26% 100.00%
Tax Rate 36.03 % -40.75 % 36.51 % 28.10 % 25.20 % 26.17 % 24.39 % 6.71%
  YoY % 188.42% -211.61% 29.93% 11.51% -3.71% 7.30% -
  Horiz. % 147.72% -167.08% 149.69% 115.21% 103.32% 107.30% 100.00%
Total Cost 1,291,428 1,012,750 1,112,771 1,167,197 1,352,462 1,331,769 868,310 6.83%
  YoY % 27.52% -8.99% -4.66% -13.70% 1.55% 53.37% -
  Horiz. % 148.73% 116.63% 128.15% 134.42% 155.76% 153.37% 100.00%
Net Worth 808,832 801,294 784,465 807,840 635,862 572,930 485,362 8.88%
  YoY % 0.94% 2.15% -2.89% 27.05% 10.98% 18.04% -
  Horiz. % 166.64% 165.09% 161.62% 166.44% 131.01% 118.04% 100.00%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 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
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 808,832 801,294 784,465 807,840 635,862 572,930 485,362 8.88%
  YoY % 0.94% 2.15% -2.89% 27.05% 10.98% 18.04% -
  Horiz. % 166.64% 165.09% 161.62% 166.44% 131.01% 118.04% 100.00%
NOSH 93,506 93,500 93,500 93,500 85,008 85,004 85,002 1.60%
  YoY % 0.01% 0.00% 0.00% 9.99% 0.00% 0.00% -
  Horiz. % 110.00% 110.00% 110.00% 110.00% 100.01% 100.00% 100.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 1.60 % 0.51 % 1.59 % 2.26 % 3.70 % 5.44 % 4.07 % -14.40%
  YoY % 213.73% -67.92% -29.65% -38.92% -31.99% 33.66% -
  Horiz. % 39.31% 12.53% 39.07% 55.53% 90.91% 133.66% 100.00%
ROE 2.51 % 0.62 % 2.28 % 3.37 % 8.05 % 13.30 % 7.76 % -17.13%
  YoY % 304.84% -72.81% -32.34% -58.14% -39.47% 71.39% -
  Horiz. % 32.35% 7.99% 29.38% 43.43% 103.74% 171.39% 100.00%
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 1,403.51 1,088.71 1,209.39 1,277.24 1,652.04 1,656.76 1,064.86 4.71%
  YoY % 28.91% -9.98% -5.31% -22.69% -0.28% 55.58% -
  Horiz. % 131.80% 102.24% 113.57% 119.94% 155.14% 155.58% 100.00%
EPS 21.73 5.31 19.14 30.84 60.22 89.64 44.32 -11.19%
  YoY % 309.23% -72.26% -37.94% -48.79% -32.82% 102.26% -
  Horiz. % 49.03% 11.98% 43.19% 69.58% 135.88% 202.26% 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 8.6500 8.5700 8.3900 8.6400 7.4800 6.7400 5.7100 7.16%
  YoY % 0.93% 2.15% -2.89% 15.51% 10.98% 18.04% -
  Horiz. % 151.49% 150.09% 146.94% 151.31% 131.00% 118.04% 100.00%
Adjusted Per Share Value based on latest NOSH - 93,500
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 1,403.61 1,088.71 1,209.39 1,277.24 1,502.00 1,506.22 968.08 6.38%
  YoY % 28.92% -9.98% -5.31% -14.96% -0.28% 55.59% -
  Horiz. % 144.99% 112.46% 124.93% 131.94% 155.15% 155.59% 100.00%
EPS 21.73 5.31 19.14 30.84 54.75 81.50 40.29 -9.77%
  YoY % 309.23% -72.26% -37.94% -43.67% -32.82% 102.28% -
  Horiz. % 53.93% 13.18% 47.51% 76.55% 135.89% 202.28% 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 8.6506 8.5700 8.3900 8.6400 6.8007 6.1276 5.1910 8.88%
  YoY % 0.94% 2.15% -2.89% 27.05% 10.98% 18.04% -
  Horiz. % 166.65% 165.09% 161.63% 166.44% 131.01% 118.04% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 8.5000 8.1000 8.1000 8.5000 8.0900 5.9200 4.3200 -
P/RPS 0.61 0.74 0.67 0.67 0.49 0.36 0.41 6.84%
  YoY % -17.57% 10.45% 0.00% 36.73% 36.11% -12.20% -
  Horiz. % 148.78% 180.49% 163.41% 163.41% 119.51% 87.80% 100.00%
P/EPS 39.12 152.66 42.31 29.21 13.43 6.60 9.75 26.03%
  YoY % -74.37% 260.81% 44.85% 117.50% 103.48% -32.31% -
  Horiz. % 401.23% 1,565.74% 433.95% 299.59% 137.74% 67.69% 100.00%
EY 2.56 0.66 2.36 3.42 7.44 15.14 10.26 -20.64%
  YoY % 287.88% -72.03% -30.99% -54.03% -50.86% 47.56% -
  Horiz. % 24.95% 6.43% 23.00% 33.33% 72.51% 147.56% 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 0.98 0.95 0.97 0.98 1.08 0.88 0.76 4.32%
  YoY % 3.16% -2.06% -1.02% -9.26% 22.73% 15.79% -
  Horiz. % 128.95% 125.00% 127.63% 128.95% 142.11% 115.79% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 29/11/16 30/11/15 27/11/14 29/11/13 30/11/12 30/11/11 30/11/10 -
Price 8.5000 9.3000 8.1000 9.0000 8.4000 6.9000 4.8100 -
P/RPS 0.61 0.85 0.67 0.70 0.51 0.42 0.45 5.20%
  YoY % -28.24% 26.87% -4.29% 37.25% 21.43% -6.67% -
  Horiz. % 135.56% 188.89% 148.89% 155.56% 113.33% 93.33% 100.00%
P/EPS 39.12 175.28 42.31 30.93 13.95 7.70 10.85 23.81%
  YoY % -77.68% 314.28% 36.79% 121.72% 81.17% -29.03% -
  Horiz. % 360.55% 1,615.48% 389.95% 285.07% 128.57% 70.97% 100.00%
EY 2.56 0.57 2.36 3.23 7.17 12.99 9.21 -19.20%
  YoY % 349.12% -75.85% -26.93% -54.95% -44.80% 41.04% -
  Horiz. % 27.80% 6.19% 25.62% 35.07% 77.85% 141.04% 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 0.98 1.09 0.97 1.04 1.12 1.02 0.84 2.60%
  YoY % -10.09% 12.37% -6.73% -7.14% 9.80% 21.43% -
  Horiz. % 116.67% 129.76% 115.48% 123.81% 133.33% 121.43% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

214  861  482  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP-OR 0.005-0.005 
 MLAB 0.02-0.005 
 AT 0.080.00 
 LAMBO 0.030.00 
 IRIS 0.265-0.04 
 LUSTER 0.175-0.015 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 MAHSING 1.04-0.10 
 DSONIC-WA 0.23-0.03 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS