Highlights

[BLDPLNT] YoY Quarter Result on 2012-06-30 [#2]

Stock [BLDPLNT]: BLD PLANTATION BHD
Announcement Date 30-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Jun-2012  [#2]
Profit Trend QoQ -     52.50%    YoY -     -1.65%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 340,034 396,757 342,658 392,822 479,861 336,208 226,255 7.02%
  YoY % -14.30% 15.79% -12.77% -18.14% 42.73% 48.60% -
  Horiz. % 150.29% 175.36% 151.45% 173.62% 212.09% 148.60% 100.00%
PBT 6,013 10,541 10,033 30,380 29,523 18,989 16,516 -15.49%
  YoY % -42.96% 5.06% -66.97% 2.90% 55.47% 14.97% -
  Horiz. % 36.41% 63.82% 60.75% 183.94% 178.75% 114.97% 100.00%
Tax -2,287 -2,946 -2,894 -7,942 -6,883 -7,299 -3,229 -5.58%
  YoY % 22.37% -1.80% 63.56% -15.39% 5.70% -126.05% -
  Horiz. % 70.83% 91.24% 89.63% 245.96% 213.16% 226.05% 100.00%
NP 3,726 7,595 7,139 22,438 22,640 11,690 13,287 -19.09%
  YoY % -50.94% 6.39% -68.18% -0.89% 93.67% -12.02% -
  Horiz. % 28.04% 57.16% 53.73% 168.87% 170.39% 87.98% 100.00%
NP to SH 3,581 7,657 7,252 22,382 22,758 11,583 13,083 -19.41%
  YoY % -53.23% 5.58% -67.60% -1.65% 96.48% -11.47% -
  Horiz. % 27.37% 58.53% 55.43% 171.08% 173.95% 88.53% 100.00%
Tax Rate 38.03 % 27.95 % 28.84 % 26.14 % 23.31 % 38.44 % 19.55 % 11.72%
  YoY % 36.06% -3.09% 10.33% 12.14% -39.36% 96.62% -
  Horiz. % 194.53% 142.97% 147.52% 133.71% 119.23% 196.62% 100.00%
Total Cost 336,308 389,162 335,519 370,384 457,221 324,518 212,968 7.91%
  YoY % -13.58% 15.99% -9.41% -18.99% 40.89% 52.38% -
  Horiz. % 157.91% 182.73% 157.54% 173.92% 214.69% 152.38% 100.00%
Net Worth 800,360 779,790 748,434 625,641 553,435 479,296 444,600 10.29%
  YoY % 2.64% 4.19% 19.63% 13.05% 15.47% 7.80% -
  Horiz. % 180.02% 175.39% 168.34% 140.72% 124.48% 107.80% 100.00%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 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
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 800,360 779,790 748,434 625,641 553,435 479,296 444,600 10.29%
  YoY % 2.64% 4.19% 19.63% 13.05% 15.47% 7.80% -
  Horiz. % 180.02% 175.39% 168.34% 140.72% 124.48% 107.80% 100.00%
NOSH 93,500 93,500 86,027 85,005 85,013 84,981 85,009 1.60%
  YoY % 0.00% 8.69% 1.20% -0.01% 0.04% -0.03% -
  Horiz. % 109.99% 109.99% 101.20% 100.00% 100.00% 99.97% 100.00%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 1.10 % 1.91 % 2.08 % 5.71 % 4.72 % 3.48 % 5.87 % -24.34%
  YoY % -42.41% -8.17% -63.57% 20.97% 35.63% -40.72% -
  Horiz. % 18.74% 32.54% 35.43% 97.27% 80.41% 59.28% 100.00%
ROE 0.45 % 0.98 % 0.97 % 3.58 % 4.11 % 2.42 % 2.94 % -26.85%
  YoY % -54.08% 1.03% -72.91% -12.90% 69.83% -17.69% -
  Horiz. % 15.31% 33.33% 32.99% 121.77% 139.80% 82.31% 100.00%
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 363.67 424.34 398.31 462.11 564.46 395.62 266.15 5.34%
  YoY % -14.30% 6.54% -13.81% -18.13% 42.68% 48.65% -
  Horiz. % 136.64% 159.44% 149.66% 173.63% 212.08% 148.65% 100.00%
EPS 3.83 8.18 8.43 26.33 26.77 13.63 15.39 -20.68%
  YoY % -53.18% -2.97% -67.98% -1.64% 96.40% -11.44% -
  Horiz. % 24.89% 53.15% 54.78% 171.09% 173.94% 88.56% 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 8.5600 8.3400 8.7000 7.3600 6.5100 5.6400 5.2300 8.55%
  YoY % 2.64% -4.14% 18.21% 13.06% 15.43% 7.84% -
  Horiz. % 163.67% 159.46% 166.35% 140.73% 124.47% 107.84% 100.00%
Adjusted Per Share Value based on latest NOSH - 93,500
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 363.67 424.34 366.48 420.13 513.22 359.58 241.98 7.02%
  YoY % -14.30% 15.79% -12.77% -18.14% 42.73% 48.60% -
  Horiz. % 150.29% 175.36% 151.45% 173.62% 212.09% 148.60% 100.00%
EPS 3.83 8.18 7.76 23.94 24.34 12.39 13.99 -19.41%
  YoY % -53.18% 5.41% -67.59% -1.64% 96.45% -11.44% -
  Horiz. % 27.38% 58.47% 55.47% 171.12% 173.98% 88.56% 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 8.5600 8.3400 8.0047 6.6914 5.9191 5.1262 4.7551 10.29%
  YoY % 2.64% 4.19% 19.63% 13.05% 15.47% 7.80% -
  Horiz. % 180.02% 175.39% 168.34% 140.72% 124.48% 107.80% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 8.0000 8.3200 8.5000 8.3800 6.8000 3.9900 3.3000 -
P/RPS 2.20 1.96 2.13 1.81 1.20 1.01 1.24 10.02%
  YoY % 12.24% -7.98% 17.68% 50.83% 18.81% -18.55% -
  Horiz. % 177.42% 158.06% 171.77% 145.97% 96.77% 81.45% 100.00%
P/EPS 208.88 101.60 100.83 31.83 25.40 29.27 21.44 46.12%
  YoY % 105.59% 0.76% 216.78% 25.31% -13.22% 36.52% -
  Horiz. % 974.25% 473.88% 470.29% 148.46% 118.47% 136.52% 100.00%
EY 0.48 0.98 0.99 3.14 3.94 3.42 4.66 -31.52%
  YoY % -51.02% -1.01% -68.47% -20.30% 15.20% -26.61% -
  Horiz. % 10.30% 21.03% 21.24% 67.38% 84.55% 73.39% 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 0.93 1.00 0.98 1.14 1.04 0.71 0.63 6.70%
  YoY % -7.00% 2.04% -14.04% 9.62% 46.48% 12.70% -
  Horiz. % 147.62% 158.73% 155.56% 180.95% 165.08% 112.70% 100.00%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 28/08/15 27/08/14 29/08/13 30/08/12 26/08/11 30/08/10 27/08/09 -
Price 8.1000 8.0200 8.5300 8.2000 6.7600 4.2100 3.5000 -
P/RPS 2.23 1.89 2.14 1.77 1.20 1.06 1.32 9.13%
  YoY % 17.99% -11.68% 20.90% 47.50% 13.21% -19.70% -
  Horiz. % 168.94% 143.18% 162.12% 134.09% 90.91% 80.30% 100.00%
P/EPS 211.49 97.93 101.19 31.14 25.25 30.89 22.74 44.99%
  YoY % 115.96% -3.22% 224.95% 23.33% -18.26% 35.84% -
  Horiz. % 930.04% 430.65% 444.99% 136.94% 111.04% 135.84% 100.00%
EY 0.47 1.02 0.99 3.21 3.96 3.24 4.40 -31.11%
  YoY % -53.92% 3.03% -69.16% -18.94% 22.22% -26.36% -
  Horiz. % 10.68% 23.18% 22.50% 72.95% 90.00% 73.64% 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 0.95 0.96 0.98 1.11 1.04 0.75 0.67 5.99%
  YoY % -1.04% -2.04% -11.71% 6.73% 38.67% 11.94% -
  Horiz. % 141.79% 143.28% 146.27% 165.67% 155.22% 111.94% 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.
 


 

426  261  559  762 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.13+0.03 
 FINTEC 0.080.00 
 ARMADA 0.545+0.015 
 TIGER 0.09+0.015 
 EKOVEST 0.815+0.035 
 SAPNRG 0.2950.00 
 DGB 0.165+0.005 
 TRIVE 0.010.00 
 HSI-H8F 0.29+0.04 
 KNM 0.41-0.015 

TOP ARTICLES

1. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
2. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
3. Dayang: Points to ponder & can you advise me? Koon Yew Yin Koon Yew Yin's Blog
4. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
5. Jaks Resources Bhd: A relook into Jaks Resources from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing Now? TradeVSA - Case Study
6. [12Invest] 我要投资 - 浅谈以Reverse Takeover 上市的Widad Group(0162) [12Invest] - 我要投资
7. Rohas Tecnic - More to Come HLBank Research Highlights
8. M+ Online Technical Focus - 20 Nov 2019 M+ Online Research Articles
Partners & Brokers