Highlights

[BLDPLNT] YoY Quarter Result on 2013-06-30 [#2]

Stock [BLDPLNT]: BLD PLANTATION BHD
Announcement Date 29-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Jun-2013  [#2]
Profit Trend QoQ -     366.97%    YoY -     -67.60%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 396,595 340,034 396,757 342,658 392,822 479,861 336,208 2.79%
  YoY % 16.63% -14.30% 15.79% -12.77% -18.14% 42.73% -
  Horiz. % 117.96% 101.14% 118.01% 101.92% 116.84% 142.73% 100.00%
PBT 8,421 6,013 10,541 10,033 30,380 29,523 18,989 -12.66%
  YoY % 40.05% -42.96% 5.06% -66.97% 2.90% 55.47% -
  Horiz. % 44.35% 31.67% 55.51% 52.84% 159.99% 155.47% 100.00%
Tax -2,948 -2,287 -2,946 -2,894 -7,942 -6,883 -7,299 -14.01%
  YoY % -28.90% 22.37% -1.80% 63.56% -15.39% 5.70% -
  Horiz. % 40.39% 31.33% 40.36% 39.65% 108.81% 94.30% 100.00%
NP 5,473 3,726 7,595 7,139 22,438 22,640 11,690 -11.87%
  YoY % 46.89% -50.94% 6.39% -68.18% -0.89% 93.67% -
  Horiz. % 46.82% 31.87% 64.97% 61.07% 191.94% 193.67% 100.00%
NP to SH 5,450 3,581 7,657 7,252 22,382 22,758 11,583 -11.80%
  YoY % 52.19% -53.23% 5.58% -67.60% -1.65% 96.48% -
  Horiz. % 47.05% 30.92% 66.11% 62.61% 193.23% 196.48% 100.00%
Tax Rate 35.01 % 38.03 % 27.95 % 28.84 % 26.14 % 23.31 % 38.44 % -1.54%
  YoY % -7.94% 36.06% -3.09% 10.33% 12.14% -39.36% -
  Horiz. % 91.08% 98.93% 72.71% 75.03% 68.00% 60.64% 100.00%
Total Cost 391,122 336,308 389,162 335,519 370,384 457,221 324,518 3.16%
  YoY % 16.30% -13.58% 15.99% -9.41% -18.99% 40.89% -
  Horiz. % 120.52% 103.63% 119.92% 103.39% 114.13% 140.89% 100.00%
Net Worth 804,100 800,360 779,790 748,434 625,641 553,435 479,296 9.00%
  YoY % 0.47% 2.64% 4.19% 19.63% 13.05% 15.47% -
  Horiz. % 167.77% 166.99% 162.69% 156.15% 130.53% 115.47% 100.00%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 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
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 804,100 800,360 779,790 748,434 625,641 553,435 479,296 9.00%
  YoY % 0.47% 2.64% 4.19% 19.63% 13.05% 15.47% -
  Horiz. % 167.77% 166.99% 162.69% 156.15% 130.53% 115.47% 100.00%
NOSH 93,500 93,500 93,500 86,027 85,005 85,013 84,981 1.60%
  YoY % 0.00% 0.00% 8.69% 1.20% -0.01% 0.04% -
  Horiz. % 110.02% 110.02% 110.02% 101.23% 100.03% 100.04% 100.00%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 1.38 % 1.10 % 1.91 % 2.08 % 5.71 % 4.72 % 3.48 % -14.27%
  YoY % 25.45% -42.41% -8.17% -63.57% 20.97% 35.63% -
  Horiz. % 39.66% 31.61% 54.89% 59.77% 164.08% 135.63% 100.00%
ROE 0.68 % 0.45 % 0.98 % 0.97 % 3.58 % 4.11 % 2.42 % -19.05%
  YoY % 51.11% -54.08% 1.03% -72.91% -12.90% 69.83% -
  Horiz. % 28.10% 18.60% 40.50% 40.08% 147.93% 169.83% 100.00%
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 424.17 363.67 424.34 398.31 462.11 564.46 395.62 1.17%
  YoY % 16.64% -14.30% 6.54% -13.81% -18.13% 42.68% -
  Horiz. % 107.22% 91.92% 107.26% 100.68% 116.81% 142.68% 100.00%
EPS 5.83 3.83 8.18 8.43 26.33 26.77 13.63 -13.19%
  YoY % 52.22% -53.18% -2.97% -67.98% -1.64% 96.40% -
  Horiz. % 42.77% 28.10% 60.01% 61.85% 193.18% 196.40% 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 8.6000 8.5600 8.3400 8.7000 7.3600 6.5100 5.6400 7.28%
  YoY % 0.47% 2.64% -4.14% 18.21% 13.06% 15.43% -
  Horiz. % 152.48% 151.77% 147.87% 154.26% 130.50% 115.43% 100.00%
Adjusted Per Share Value based on latest NOSH - 93,500
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 424.17 363.67 424.34 366.48 420.13 513.22 359.58 2.79%
  YoY % 16.64% -14.30% 15.79% -12.77% -18.14% 42.73% -
  Horiz. % 117.96% 101.14% 118.01% 101.92% 116.84% 142.73% 100.00%
EPS 5.83 3.83 8.18 7.76 23.94 24.34 12.39 -11.80%
  YoY % 52.22% -53.18% 5.41% -67.59% -1.64% 96.45% -
  Horiz. % 47.05% 30.91% 66.02% 62.63% 193.22% 196.45% 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 8.6000 8.5600 8.3400 8.0047 6.6914 5.9191 5.1262 9.00%
  YoY % 0.47% 2.64% 4.19% 19.63% 13.05% 15.47% -
  Horiz. % 167.77% 166.99% 162.69% 156.15% 130.53% 115.47% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 8.4800 8.0000 8.3200 8.5000 8.3800 6.8000 3.9900 -
P/RPS 2.00 2.20 1.96 2.13 1.81 1.20 1.01 12.05%
  YoY % -9.09% 12.24% -7.98% 17.68% 50.83% 18.81% -
  Horiz. % 198.02% 217.82% 194.06% 210.89% 179.21% 118.81% 100.00%
P/EPS 145.48 208.88 101.60 100.83 31.83 25.40 29.27 30.60%
  YoY % -30.35% 105.59% 0.76% 216.78% 25.31% -13.22% -
  Horiz. % 497.03% 713.63% 347.11% 344.48% 108.75% 86.78% 100.00%
EY 0.69 0.48 0.98 0.99 3.14 3.94 3.42 -23.40%
  YoY % 43.75% -51.02% -1.01% -68.47% -20.30% 15.20% -
  Horiz. % 20.18% 14.04% 28.65% 28.95% 91.81% 115.20% 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 0.99 0.93 1.00 0.98 1.14 1.04 0.71 5.69%
  YoY % 6.45% -7.00% 2.04% -14.04% 9.62% 46.48% -
  Horiz. % 139.44% 130.99% 140.85% 138.03% 160.56% 146.48% 100.00%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/08/16 28/08/15 27/08/14 29/08/13 30/08/12 26/08/11 30/08/10 -
Price 8.5000 8.1000 8.0200 8.5300 8.2000 6.7600 4.2100 -
P/RPS 2.00 2.23 1.89 2.14 1.77 1.20 1.06 11.15%
  YoY % -10.31% 17.99% -11.68% 20.90% 47.50% 13.21% -
  Horiz. % 188.68% 210.38% 178.30% 201.89% 166.98% 113.21% 100.00%
P/EPS 145.83 211.49 97.93 101.19 31.14 25.25 30.89 29.49%
  YoY % -31.05% 115.96% -3.22% 224.95% 23.33% -18.26% -
  Horiz. % 472.09% 684.66% 317.03% 327.58% 100.81% 81.74% 100.00%
EY 0.69 0.47 1.02 0.99 3.21 3.96 3.24 -22.70%
  YoY % 46.81% -53.92% 3.03% -69.16% -18.94% 22.22% -
  Horiz. % 21.30% 14.51% 31.48% 30.56% 99.07% 122.22% 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 0.99 0.95 0.96 0.98 1.11 1.04 0.75 4.73%
  YoY % 4.21% -1.04% -2.04% -11.71% 6.73% 38.67% -
  Horiz. % 132.00% 126.67% 128.00% 130.67% 148.00% 138.67% 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.
 


 

2001 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.830.00 
 KOTRA 2.090.00 
 UCREST 0.160.00 
 PINEAPP 0.3850.00 
 PUC 0.0550.00 
 WILLOW 0.4450.00 
 IRIS 0.140.00 
 TOPGLOV-C60 0.0650.00 
 BTECH 0.2250.00 
 3A 0.8050.00 
Partners & Brokers