Highlights

[BLDPLNT] YoY Cumulative Quarter Result on 2014-09-30 [#3]

Stock [BLDPLNT]: BLD PLANTATION BHD
Announcement Date 27-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Sep-2014  [#3]
Profit Trend QoQ -     39.76%    YoY -     -34.22%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 1,549,793 1,312,371 1,017,948 1,130,779 1,194,217 1,404,369 1,408,318 1.61%
  YoY % 18.09% 28.92% -9.98% -5.31% -14.96% -0.28% -
  Horiz. % 110.05% 93.19% 72.28% 80.29% 84.80% 99.72% 100.00%
PBT 29,436 32,741 3,693 28,365 37,582 69,393 103,681 -18.91%
  YoY % -10.09% 786.57% -86.98% -24.53% -45.84% -33.07% -
  Horiz. % 28.39% 31.58% 3.56% 27.36% 36.25% 66.93% 100.00%
Tax -9,265 -11,798 1,505 -10,357 -10,562 -17,486 -27,132 -16.38%
  YoY % 21.47% -883.92% 114.53% 1.94% 39.60% 35.55% -
  Horiz. % 34.15% 43.48% -5.55% 38.17% 38.93% 64.45% 100.00%
NP 20,171 20,943 5,198 18,008 27,020 51,907 76,549 -19.91%
  YoY % -3.69% 302.90% -71.14% -33.35% -47.95% -32.19% -
  Horiz. % 26.35% 27.36% 6.79% 23.52% 35.30% 67.81% 100.00%
NP to SH 19,187 20,319 4,961 17,898 27,207 51,192 76,198 -20.52%
  YoY % -5.57% 309.57% -72.28% -34.22% -46.85% -32.82% -
  Horiz. % 25.18% 26.67% 6.51% 23.49% 35.71% 67.18% 100.00%
Tax Rate 31.48 % 36.03 % -40.75 % 36.51 % 28.10 % 25.20 % 26.17 % 3.12%
  YoY % -12.63% 188.42% -211.61% 29.93% 11.51% -3.71% -
  Horiz. % 120.29% 137.68% -155.71% 139.51% 107.37% 96.29% 100.00%
Total Cost 1,529,622 1,291,428 1,012,750 1,112,771 1,167,197 1,352,462 1,331,769 2.33%
  YoY % 18.44% 27.52% -8.99% -4.66% -13.70% 1.55% -
  Horiz. % 114.86% 96.97% 76.05% 83.56% 87.64% 101.55% 100.00%
Net Worth 826,540 808,832 801,294 784,465 807,840 635,862 572,930 6.29%
  YoY % 2.19% 0.94% 2.15% -2.89% 27.05% 10.98% -
  Horiz. % 144.27% 141.17% 139.86% 136.92% 141.00% 110.98% 100.00%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 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
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 826,540 808,832 801,294 784,465 807,840 635,862 572,930 6.29%
  YoY % 2.19% 0.94% 2.15% -2.89% 27.05% 10.98% -
  Horiz. % 144.27% 141.17% 139.86% 136.92% 141.00% 110.98% 100.00%
NOSH 93,500 93,506 93,500 93,500 93,500 85,008 85,004 1.60%
  YoY % -0.01% 0.01% 0.00% 0.00% 9.99% 0.00% -
  Horiz. % 109.99% 110.00% 109.99% 109.99% 109.99% 100.00% 100.00%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 1.30 % 1.60 % 0.51 % 1.59 % 2.26 % 3.70 % 5.44 % -21.21%
  YoY % -18.75% 213.73% -67.92% -29.65% -38.92% -31.99% -
  Horiz. % 23.90% 29.41% 9.38% 29.23% 41.54% 68.01% 100.00%
ROE 2.32 % 2.51 % 0.62 % 2.28 % 3.37 % 8.05 % 13.30 % -25.23%
  YoY % -7.57% 304.84% -72.81% -32.34% -58.14% -39.47% -
  Horiz. % 17.44% 18.87% 4.66% 17.14% 25.34% 60.53% 100.00%
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 1,657.53 1,403.51 1,088.71 1,209.39 1,277.24 1,652.04 1,656.76 0.01%
  YoY % 18.10% 28.91% -9.98% -5.31% -22.69% -0.28% -
  Horiz. % 100.05% 84.71% 65.71% 73.00% 77.09% 99.72% 100.00%
EPS 20.52 21.73 5.31 19.14 30.84 60.22 89.64 -21.77%
  YoY % -5.57% 309.23% -72.26% -37.94% -48.79% -32.82% -
  Horiz. % 22.89% 24.24% 5.92% 21.35% 34.40% 67.18% 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 8.8400 8.6500 8.5700 8.3900 8.6400 7.4800 6.7400 4.62%
  YoY % 2.20% 0.93% 2.15% -2.89% 15.51% 10.98% -
  Horiz. % 131.16% 128.34% 127.15% 124.48% 128.19% 110.98% 100.00%
Adjusted Per Share Value based on latest NOSH - 93,500
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 1,657.53 1,403.61 1,088.71 1,209.39 1,277.24 1,502.00 1,506.22 1.61%
  YoY % 18.09% 28.92% -9.98% -5.31% -14.96% -0.28% -
  Horiz. % 110.05% 93.19% 72.28% 80.29% 84.80% 99.72% 100.00%
EPS 20.52 21.73 5.31 19.14 30.84 54.75 81.50 -20.52%
  YoY % -5.57% 309.23% -72.26% -37.94% -43.67% -32.82% -
  Horiz. % 25.18% 26.66% 6.52% 23.48% 37.84% 67.18% 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 8.8400 8.6506 8.5700 8.3900 8.6400 6.8007 6.1276 6.29%
  YoY % 2.19% 0.94% 2.15% -2.89% 27.05% 10.98% -
  Horiz. % 144.27% 141.17% 139.86% 136.92% 141.00% 110.98% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 8.4000 8.5000 8.1000 8.1000 8.5000 8.0900 5.9200 -
P/RPS 0.51 0.61 0.74 0.67 0.67 0.49 0.36 5.97%
  YoY % -16.39% -17.57% 10.45% 0.00% 36.73% 36.11% -
  Horiz. % 141.67% 169.44% 205.56% 186.11% 186.11% 136.11% 100.00%
P/EPS 40.93 39.12 152.66 42.31 29.21 13.43 6.60 35.51%
  YoY % 4.63% -74.37% 260.81% 44.85% 117.50% 103.48% -
  Horiz. % 620.15% 592.73% 2,313.03% 641.06% 442.58% 203.48% 100.00%
EY 2.44 2.56 0.66 2.36 3.42 7.44 15.14 -26.21%
  YoY % -4.69% 287.88% -72.03% -30.99% -54.03% -50.86% -
  Horiz. % 16.12% 16.91% 4.36% 15.59% 22.59% 49.14% 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 0.98 0.95 0.97 0.98 1.08 0.88 1.28%
  YoY % -3.06% 3.16% -2.06% -1.02% -9.26% 22.73% -
  Horiz. % 107.95% 111.36% 107.95% 110.23% 111.36% 122.73% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 30/11/17 29/11/16 30/11/15 27/11/14 29/11/13 30/11/12 30/11/11 -
Price 8.3600 8.5000 9.3000 8.1000 9.0000 8.4000 6.9000 -
P/RPS 0.50 0.61 0.85 0.67 0.70 0.51 0.42 2.95%
  YoY % -18.03% -28.24% 26.87% -4.29% 37.25% 21.43% -
  Horiz. % 119.05% 145.24% 202.38% 159.52% 166.67% 121.43% 100.00%
P/EPS 40.74 39.12 175.28 42.31 30.93 13.95 7.70 31.97%
  YoY % 4.14% -77.68% 314.28% 36.79% 121.72% 81.17% -
  Horiz. % 529.09% 508.05% 2,276.36% 549.48% 401.69% 181.17% 100.00%
EY 2.45 2.56 0.57 2.36 3.23 7.17 12.99 -24.25%
  YoY % -4.30% 349.12% -75.85% -26.93% -54.95% -44.80% -
  Horiz. % 18.86% 19.71% 4.39% 18.17% 24.87% 55.20% 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 0.98 1.09 0.97 1.04 1.12 1.02 -1.18%
  YoY % -3.06% -10.09% 12.37% -6.73% -7.14% 9.80% -
  Horiz. % 93.14% 96.08% 106.86% 95.10% 101.96% 109.80% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

275  849  537  455 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.30+0.04 
 DNEX-WD 0.06+0.015 
 BIOHLDG 0.295-0.005 
 XOX 0.08-0.01 
 PHB 0.0250.00 
 XOX-WC 0.020.00 
 LUSTER 0.195+0.01 
 VIZIONE 0.225-0.045 
 QES 0.365-0.015 
 AT 0.175-0.005 

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!

TOP ARTICLES

1. Tan Sri Lim: “Being sick is being abnormal.” TOPGLOV allows only 2 paid sick leave p.a. LHL please make a police report if what you says is true! gloveharicut
2. Intco, Top Glove, Supermax - A Quick Comparison Trying to Make Sense Bursa Investments
3. Bargain hunting lifts GLOVEs share prices, say analyst, fund manager as situation remains 'volatile' gloveharicut
4. Jaks Resources - Final Update :- Jaks Hai Duong Power Plant achieved FULL COD ! DK
5. CIMB: FREIGHT is trading at a 60.9% & 30.8% discount to its local & regional peers gloveharicut
6. Eurocham: No mention of lockdown after Feb 4 in meeting with Miti save malaysia!
7. Health Ministry says govt not keen to implement MCO for a long period save malaysia!
8. HARTA RESULTS RM1 BIL - WHAT IT MEANS FOR OTHER GLOVE PLAYERS? StockAdvisor FBMKLCI
PARTNERS & BROKERS