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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

364  315  629  1215 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GLOTEC-WA 0.115+0.04 
 VSOLAR 0.0150.00 
 PRIVA 0.24+0.01 
 SERBADK 0.59-0.01 
 MMAG 0.180.00 
 PICORP 0.22+0.02 
 GREENYB 0.3150.00 
 QES 0.91+0.05 
 HEXIND 0.32+0.045 
 OLYMPIA 0.13-0.015 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS