Highlights

[BLDPLNT] YoY Cumulative Quarter Result on 2014-03-31 [#1]

Stock [BLDPLNT]: BLD PLANTATION BHD
Announcement Date 28-May-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Mar-2014  [#1]
Profit Trend QoQ -     -86.11%    YoY -     231.55%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 468,374 326,198 303,665 367,896 369,923 494,001 423,608 1.69%
  YoY % 43.59% 7.42% -17.46% -0.55% -25.12% 16.62% -
  Horiz. % 110.57% 77.00% 71.69% 86.85% 87.33% 116.62% 100.00%
PBT 5,035 13,588 1,235 7,395 1,837 20,073 47,463 -31.17%
  YoY % -62.95% 1,000.24% -83.30% 302.56% -90.85% -57.71% -
  Horiz. % 10.61% 28.63% 2.60% 15.58% 3.87% 42.29% 100.00%
Tax -1,955 -3,385 -1,085 -2,119 -467 -5,298 -13,146 -27.19%
  YoY % 42.25% -211.98% 48.80% -353.75% 91.19% 59.70% -
  Horiz. % 14.87% 25.75% 8.25% 16.12% 3.55% 40.30% 100.00%
NP 3,080 10,203 150 5,276 1,370 14,775 34,317 -33.06%
  YoY % -69.81% 6,702.00% -97.16% 285.11% -90.73% -56.95% -
  Horiz. % 8.98% 29.73% 0.44% 15.37% 3.99% 43.05% 100.00%
NP to SH 2,678 10,009 143 5,149 1,553 14,677 34,325 -34.61%
  YoY % -73.24% 6,899.30% -97.22% 231.55% -89.42% -57.24% -
  Horiz. % 7.80% 29.16% 0.42% 15.00% 4.52% 42.76% 100.00%
Tax Rate 38.83 % 24.91 % 87.85 % 28.65 % 25.42 % 26.39 % 27.70 % 5.79%
  YoY % 55.88% -71.64% 206.63% 12.71% -3.68% -4.73% -
  Horiz. % 140.18% 89.93% 317.15% 103.43% 91.77% 95.27% 100.00%
Total Cost 465,294 315,995 303,515 362,620 368,553 479,226 389,291 3.01%
  YoY % 47.25% 4.11% -16.30% -1.61% -23.09% 23.10% -
  Horiz. % 119.52% 81.17% 77.97% 93.15% 94.67% 123.10% 100.00%
Net Worth 748,000 800,360 800,360 776,555 673,815 615,295 542,331 5.50%
  YoY % -6.54% 0.00% 3.07% 15.25% 9.51% 13.45% -
  Horiz. % 137.92% 147.58% 147.58% 143.19% 124.24% 113.45% 100.00%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 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
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 748,000 800,360 800,360 776,555 673,815 615,295 542,331 5.50%
  YoY % -6.54% 0.00% 3.07% 15.25% 9.51% 13.45% -
  Horiz. % 137.92% 147.58% 147.58% 143.19% 124.24% 113.45% 100.00%
NOSH 93,500 93,500 93,500 93,448 84,863 84,985 85,004 1.60%
  YoY % 0.00% 0.00% 0.06% 10.12% -0.14% -0.02% -
  Horiz. % 109.99% 109.99% 109.99% 109.93% 99.83% 99.98% 100.00%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 0.66 % 3.13 % 0.05 % 1.43 % 0.37 % 2.99 % 8.10 % -34.13%
  YoY % -78.91% 6,160.00% -96.50% 286.49% -87.63% -63.09% -
  Horiz. % 8.15% 38.64% 0.62% 17.65% 4.57% 36.91% 100.00%
ROE 0.36 % 1.25 % 0.02 % 0.66 % 0.23 % 2.39 % 6.33 % -37.96%
  YoY % -71.20% 6,150.00% -96.97% 186.96% -90.38% -62.24% -
  Horiz. % 5.69% 19.75% 0.32% 10.43% 3.63% 37.76% 100.00%
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 500.93 348.87 324.78 393.69 435.90 581.28 498.33 0.09%
  YoY % 43.59% 7.42% -17.50% -9.68% -25.01% 16.65% -
  Horiz. % 100.52% 70.01% 65.17% 79.00% 87.47% 116.65% 100.00%
EPS 2.86 10.70 0.15 5.51 1.83 17.27 40.38 -35.65%
  YoY % -73.27% 7,033.33% -97.28% 201.09% -89.40% -57.23% -
  Horiz. % 7.08% 26.50% 0.37% 13.65% 4.53% 42.77% 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 8.0000 8.5600 8.5600 8.3100 7.9400 7.2400 6.3800 3.84%
  YoY % -6.54% 0.00% 3.01% 4.66% 9.67% 13.48% -
  Horiz. % 125.39% 134.17% 134.17% 130.25% 124.45% 113.48% 100.00%
Adjusted Per Share Value based on latest NOSH - 93,500
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 500.93 348.87 324.78 393.47 395.64 528.34 453.06 1.69%
  YoY % 43.59% 7.42% -17.46% -0.55% -25.12% 16.62% -
  Horiz. % 110.57% 77.00% 71.69% 86.85% 87.33% 116.62% 100.00%
EPS 2.86 10.70 0.15 5.51 1.66 15.70 36.71 -34.62%
  YoY % -73.27% 7,033.33% -97.28% 231.93% -89.43% -57.23% -
  Horiz. % 7.79% 29.15% 0.41% 15.01% 4.52% 42.77% 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 8.0000 8.5600 8.5600 8.3054 7.2066 6.5807 5.8003 5.50%
  YoY % -6.54% 0.00% 3.07% 15.25% 9.51% 13.45% -
  Horiz. % 137.92% 147.58% 147.58% 143.19% 124.25% 113.45% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 8.5300 8.7000 8.2000 8.9000 8.3700 9.2300 5.1000 -
P/RPS 1.70 2.49 2.52 2.26 1.92 1.59 1.02 8.88%
  YoY % -31.73% -1.19% 11.50% 17.71% 20.75% 55.88% -
  Horiz. % 166.67% 244.12% 247.06% 221.57% 188.24% 155.88% 100.00%
P/EPS 297.82 81.27 5,361.54 161.52 457.38 53.45 12.63 69.26%
  YoY % 266.46% -98.48% 3,219.43% -64.69% 755.72% 323.20% -
  Horiz. % 2,358.04% 643.47% 42,450.83% 1,278.86% 3,621.38% 423.20% 100.00%
EY 0.34 1.23 0.02 0.62 0.22 1.87 7.92 -40.80%
  YoY % -72.36% 6,050.00% -96.77% 181.82% -88.24% -76.39% -
  Horiz. % 4.29% 15.53% 0.25% 7.83% 2.78% 23.61% 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 1.07 1.02 0.96 1.07 1.05 1.27 0.80 4.96%
  YoY % 4.90% 6.25% -10.28% 1.90% -17.32% 58.75% -
  Horiz. % 133.75% 127.50% 120.00% 133.75% 131.25% 158.75% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 30/05/17 30/05/16 28/05/15 28/05/14 31/05/13 31/05/12 31/05/11 -
Price 8.4200 8.7500 8.0500 8.7000 8.7500 8.0000 5.4300 -
P/RPS 1.68 2.51 2.48 2.21 2.01 1.38 1.09 7.47%
  YoY % -33.07% 1.21% 12.22% 9.95% 45.65% 26.61% -
  Horiz. % 154.13% 230.28% 227.52% 202.75% 184.40% 126.61% 100.00%
P/EPS 293.98 81.74 5,263.46 157.89 478.14 46.32 13.45 67.13%
  YoY % 259.65% -98.45% 3,233.62% -66.98% 932.25% 244.39% -
  Horiz. % 2,185.73% 607.73% 39,133.53% 1,173.90% 3,554.94% 344.39% 100.00%
EY 0.34 1.22 0.02 0.63 0.21 2.16 7.44 -40.18%
  YoY % -72.13% 6,000.00% -96.83% 200.00% -90.28% -70.97% -
  Horiz. % 4.57% 16.40% 0.27% 8.47% 2.82% 29.03% 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 1.05 1.02 0.94 1.05 1.10 1.10 0.85 3.58%
  YoY % 2.94% 8.51% -10.48% -4.55% 0.00% 29.41% -
  Horiz. % 123.53% 120.00% 110.59% 123.53% 129.41% 129.41% 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

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