Highlights

[BLDPLNT] YoY Quarter Result on 2012-09-30 [#3]

Stock [BLDPLNT]: BLD PLANTATION BHD
Announcement Date 30-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Sep-2012  [#3]
Profit Trend QoQ -     -36.86%    YoY -     -26.06%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 374,249 366,126 481,636 517,546 504,848 325,214 210,851 10.03%
  YoY % 2.22% -23.98% -6.94% 2.52% 55.24% 54.24% -
  Horiz. % 177.49% 173.64% 228.42% 245.46% 239.43% 154.24% 100.00%
PBT -3,555 10,429 25,712 18,940 26,696 6,433 11,544 -
  YoY % -134.09% -59.44% 35.76% -29.05% 314.99% -44.27% -
  Horiz. % -30.80% 90.34% 222.73% 164.07% 231.25% 55.73% 100.00%
Tax 4,877 -5,292 -7,201 -4,246 -7,104 238 -4,742 -
  YoY % 192.16% 26.51% -69.59% 40.23% -3,084.87% 105.02% -
  Horiz. % -102.85% 111.60% 151.86% 89.54% 149.81% -5.02% 100.00%
NP 1,322 5,137 18,511 14,694 19,592 6,671 6,802 -23.88%
  YoY % -74.27% -72.25% 25.98% -25.00% 193.69% -1.93% -
  Horiz. % 19.44% 75.52% 272.14% 216.02% 288.03% 98.07% 100.00%
NP to SH 1,237 5,092 18,402 14,133 19,115 7,716 6,820 -24.75%
  YoY % -75.71% -72.33% 30.21% -26.06% 147.73% 13.14% -
  Horiz. % 18.14% 74.66% 269.82% 207.23% 280.28% 113.14% 100.00%
Tax Rate - % 50.74 % 28.01 % 22.42 % 26.61 % -3.70 % 41.08 % -
  YoY % 0.00% 81.15% 24.93% -15.75% 819.19% -109.01% -
  Horiz. % 0.00% 123.52% 68.18% 54.58% 64.78% -9.01% 100.00%
Total Cost 372,927 360,989 463,125 502,852 485,256 318,543 204,049 10.57%
  YoY % 3.31% -22.05% -7.90% 3.63% 52.34% 56.11% -
  Horiz. % 182.76% 176.91% 226.97% 246.44% 237.81% 156.11% 100.00%
Net Worth 801,294 784,465 807,840 636,069 572,855 485,224 450,698 10.06%
  YoY % 2.15% -2.89% 27.00% 11.04% 18.06% 7.66% -
  Horiz. % 177.79% 174.06% 179.24% 141.13% 127.10% 107.66% 100.00%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 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
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 801,294 784,465 807,840 636,069 572,855 485,224 450,698 10.06%
  YoY % 2.15% -2.89% 27.00% 11.04% 18.06% 7.66% -
  Horiz. % 177.79% 174.06% 179.24% 141.13% 127.10% 107.66% 100.00%
NOSH 93,500 93,500 93,500 85,036 84,993 84,977 85,037 1.59%
  YoY % 0.00% 0.00% 9.95% 0.05% 0.02% -0.07% -
  Horiz. % 109.95% 109.95% 109.95% 100.00% 99.95% 99.93% 100.00%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 0.35 % 1.40 % 3.84 % 2.84 % 3.88 % 2.05 % 3.23 % -30.94%
  YoY % -75.00% -63.54% 35.21% -26.80% 89.27% -36.53% -
  Horiz. % 10.84% 43.34% 118.89% 87.93% 120.12% 63.47% 100.00%
ROE 0.15 % 0.65 % 2.28 % 2.22 % 3.34 % 1.59 % 1.51 % -31.93%
  YoY % -76.92% -71.49% 2.70% -33.53% 110.06% 5.30% -
  Horiz. % 9.93% 43.05% 150.99% 147.02% 221.19% 105.30% 100.00%
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 400.27 391.58 515.12 608.62 593.99 382.70 247.95 8.31%
  YoY % 2.22% -23.98% -15.36% 2.46% 55.21% 54.35% -
  Horiz. % 161.43% 157.93% 207.75% 245.46% 239.56% 154.35% 100.00%
EPS 1.33 5.45 19.68 16.62 22.49 9.08 8.02 -25.87%
  YoY % -75.60% -72.31% 18.41% -26.10% 147.69% 13.22% -
  Horiz. % 16.58% 67.96% 245.39% 207.23% 280.42% 113.22% 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 8.5700 8.3900 8.6400 7.4800 6.7400 5.7100 5.3000 8.33%
  YoY % 2.15% -2.89% 15.51% 10.98% 18.04% 7.74% -
  Horiz. % 161.70% 158.30% 163.02% 141.13% 127.17% 107.74% 100.00%
Adjusted Per Share Value based on latest NOSH - 93,500
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 400.27 391.58 515.12 553.53 539.94 347.82 225.51 10.03%
  YoY % 2.22% -23.98% -6.94% 2.52% 55.24% 54.24% -
  Horiz. % 177.50% 173.64% 228.42% 245.46% 239.43% 154.24% 100.00%
EPS 1.33 5.45 19.68 15.12 20.44 8.25 7.29 -24.68%
  YoY % -75.60% -72.31% 30.16% -26.03% 147.76% 13.17% -
  Horiz. % 18.24% 74.76% 269.96% 207.41% 280.38% 113.17% 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 8.5700 8.3900 8.6400 6.8029 6.1268 5.1896 4.8203 10.06%
  YoY % 2.15% -2.89% 27.00% 11.04% 18.06% 7.66% -
  Horiz. % 177.79% 174.06% 179.24% 141.13% 127.10% 107.66% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 8.1000 8.1000 8.5000 8.0900 5.9200 4.3200 3.4800 -
P/RPS 2.02 2.07 1.65 1.33 1.00 1.13 1.40 6.30%
  YoY % -2.42% 25.45% 24.06% 33.00% -11.50% -19.29% -
  Horiz. % 144.29% 147.86% 117.86% 95.00% 71.43% 80.71% 100.00%
P/EPS 612.25 148.73 43.19 48.68 26.32 47.58 43.39 55.42%
  YoY % 311.65% 244.36% -11.28% 84.95% -44.68% 9.66% -
  Horiz. % 1,411.04% 342.77% 99.54% 112.19% 60.66% 109.66% 100.00%
EY 0.16 0.67 2.32 2.05 3.80 2.10 2.30 -35.86%
  YoY % -76.12% -71.12% 13.17% -46.05% 80.95% -8.70% -
  Horiz. % 6.96% 29.13% 100.87% 89.13% 165.22% 91.30% 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 0.97 0.98 1.08 0.88 0.76 0.66 6.26%
  YoY % -2.06% -1.02% -9.26% 22.73% 15.79% 15.15% -
  Horiz. % 143.94% 146.97% 148.48% 163.64% 133.33% 115.15% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/11/15 27/11/14 29/11/13 30/11/12 30/11/11 30/11/10 26/11/09 -
Price 9.3000 8.1000 9.0000 8.4000 6.9000 4.8100 4.0000 -
P/RPS 2.32 2.07 1.75 1.38 1.16 1.26 1.61 6.28%
  YoY % 12.08% 18.29% 26.81% 18.97% -7.94% -21.74% -
  Horiz. % 144.10% 128.57% 108.70% 85.71% 72.05% 78.26% 100.00%
P/EPS 702.95 148.73 45.73 50.54 30.68 52.97 49.88 55.39%
  YoY % 372.64% 225.24% -9.52% 64.73% -42.08% 6.19% -
  Horiz. % 1,409.28% 298.18% 91.68% 101.32% 61.51% 106.19% 100.00%
EY 0.14 0.67 2.19 1.98 3.26 1.89 2.01 -35.84%
  YoY % -79.10% -69.41% 10.61% -39.26% 72.49% -5.97% -
  Horiz. % 6.97% 33.33% 108.96% 98.51% 162.19% 94.03% 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 1.09 0.97 1.04 1.12 1.02 0.84 0.75 6.43%
  YoY % 12.37% -6.73% -7.14% 9.80% 21.43% 12.00% -
  Horiz. % 145.33% 129.33% 138.67% 149.33% 136.00% 112.00% 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.
 


 

238  230  532  1288 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.295+0.005 
 ARMADA 0.495+0.015 
 DGB 0.18+0.01 
 HSI-H8F 0.31+0.005 
 TANCO 0.070.00 
 AAX 0.175+0.01 
 SAPNRG-WA 0.1350.00 
 VELESTO 0.39+0.005 
 HSI-C7J 0.15-0.01 
 RSAWIT 0.17+0.02 

TOP ARTICLES

1. Sapura Energy : Rebuilding Its Empire Weekly GreenTrade$ watchlist
2. Stocks on Radar - Sapura Energy (5218) AmInvest Research Reports
3. THIS IS NOW THE BEST TIME TO DEPLOY MONEY FULLY INTO THE COMING BULL YEAR OF 2020, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
4. The Opium wars (How Hong Kong Began) - Koon Yew Yin Koon Yew Yin's Blog
5. LKL International Berhad - The Hidden Star in the Healthcare Sector LKL International Berhad
6. ALAM MARITIM (5115) Bull Searcher
7. [转贴] 阿里巴巴不缺钱 为何还要在港上市? Good Articles to Share
8. [转贴] [PESTECH INTERNATIONAL BHD:订单额达16.3亿令吉,并对本地及海外的进一步业务发展抱有积极的期望;决定着手参与了2019年8月19日提交的大规模太阳能3项目的招标] - James的股票投资James Share Investing James的股票投资James Share Investing
Partners & Brokers