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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

241  924  499  511 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.155-0.015 
 PHB 0.030.00 
 SAPNRG 0.115-0.005 
 VIVOCOM 0.855-0.365 
 KANGER 0.18-0.015 
 PA 0.145-0.005 
 MTRONIC 0.105-0.01 
 KGROUP-WC 0.020.00 
 XDL 0.07-0.005 
 ARMADA 0.27-0.005 

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. AN OVERLOOKED FOOD STOCK, TRADING AT 62% DISCOUNT TO NTA !!!! Bursa Master
2. AT (0072) glove factory real? Have a look... Rubber Glove companies till year 2023
3. Supermax is the best performer - Koon Yew Yin Koon Yew Yin's Blog
4. TOPGLOV, please update shareholders on the Klang Factory Covid-19 outbreak. 1500 cases? How it impact the factory? gloveharicut
5. TOPGLOVE plants in Meru to be temporarily closed. CIMB says No changes to FY21-23F EPS. Maintain BUY RM10.00 gloveharicut
6. TOPGLOV (7113) - Update on Share Buyback and EPF Movement, what is their average buying price from September till November? Bursa Malaysia Free Trading Education
7. Salcon (8567) & AT (0072) Rubber Glove companies till year 2023
8. JAG - THE NEXT STRONGER PA IN THE MAKING LogicTrading Analysis
PARTNERS & BROKERS