Highlights

[BLDPLNT] YoY Quarter Result on 2013-09-30 [#3]

Stock [BLDPLNT]: BLD PLANTATION BHD
Announcement Date 29-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Sep-2013  [#3]
Profit Trend QoQ -     153.75%    YoY -     30.21%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 589,578 374,249 366,126 481,636 517,546 504,848 325,214 10.41%
  YoY % 57.54% 2.22% -23.98% -6.94% 2.52% 55.24% -
  Horiz. % 181.29% 115.08% 112.58% 148.10% 159.14% 155.24% 100.00%
PBT 10,732 -3,555 10,429 25,712 18,940 26,696 6,433 8.90%
  YoY % 401.88% -134.09% -59.44% 35.76% -29.05% 314.99% -
  Horiz. % 166.83% -55.26% 162.12% 399.69% 294.42% 414.99% 100.00%
Tax -5,465 4,877 -5,292 -7,201 -4,246 -7,104 238 -
  YoY % -212.06% 192.16% 26.51% -69.59% 40.23% -3,084.87% -
  Horiz. % -2,296.22% 2,049.16% -2,223.53% -3,025.63% -1,784.03% -2,984.87% 100.00%
NP 5,267 1,322 5,137 18,511 14,694 19,592 6,671 -3.86%
  YoY % 298.41% -74.27% -72.25% 25.98% -25.00% 193.69% -
  Horiz. % 78.95% 19.82% 77.00% 277.48% 220.27% 293.69% 100.00%
NP to SH 4,860 1,237 5,092 18,402 14,133 19,115 7,716 -7.41%
  YoY % 292.89% -75.71% -72.33% 30.21% -26.06% 147.73% -
  Horiz. % 62.99% 16.03% 65.99% 238.49% 183.16% 247.73% 100.00%
Tax Rate 50.92 % - % 50.74 % 28.01 % 22.42 % 26.61 % -3.70 % -
  YoY % 0.00% 0.00% 81.15% 24.93% -15.75% 819.19% -
  Horiz. % -1,376.22% 0.00% -1,371.35% -757.03% -605.95% -719.19% 100.00%
Total Cost 584,311 372,927 360,989 463,125 502,852 485,256 318,543 10.63%
  YoY % 56.68% 3.31% -22.05% -7.90% 3.63% 52.34% -
  Horiz. % 183.43% 117.07% 113.33% 145.39% 157.86% 152.34% 100.00%
Net Worth 808,774 801,294 784,465 807,840 636,069 572,855 485,224 8.88%
  YoY % 0.93% 2.15% -2.89% 27.00% 11.04% 18.06% -
  Horiz. % 166.68% 165.14% 161.67% 166.49% 131.09% 118.06% 100.00%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 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
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 808,774 801,294 784,465 807,840 636,069 572,855 485,224 8.88%
  YoY % 0.93% 2.15% -2.89% 27.00% 11.04% 18.06% -
  Horiz. % 166.68% 165.14% 161.67% 166.49% 131.09% 118.06% 100.00%
NOSH 93,500 93,500 93,500 93,500 85,036 84,993 84,977 1.60%
  YoY % 0.00% 0.00% 0.00% 9.95% 0.05% 0.02% -
  Horiz. % 110.03% 110.03% 110.03% 110.03% 100.07% 100.02% 100.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 0.89 % 0.35 % 1.40 % 3.84 % 2.84 % 3.88 % 2.05 % -12.97%
  YoY % 154.29% -75.00% -63.54% 35.21% -26.80% 89.27% -
  Horiz. % 43.41% 17.07% 68.29% 187.32% 138.54% 189.27% 100.00%
ROE 0.60 % 0.15 % 0.65 % 2.28 % 2.22 % 3.34 % 1.59 % -14.98%
  YoY % 300.00% -76.92% -71.49% 2.70% -33.53% 110.06% -
  Horiz. % 37.74% 9.43% 40.88% 143.40% 139.62% 210.06% 100.00%
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 630.56 400.27 391.58 515.12 608.62 593.99 382.70 8.67%
  YoY % 57.53% 2.22% -23.98% -15.36% 2.46% 55.21% -
  Horiz. % 164.77% 104.59% 102.32% 134.60% 159.03% 155.21% 100.00%
EPS 5.20 1.33 5.45 19.68 16.62 22.49 9.08 -8.86%
  YoY % 290.98% -75.60% -72.31% 18.41% -26.10% 147.69% -
  Horiz. % 57.27% 14.65% 60.02% 216.74% 183.04% 247.69% 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 8.6500 8.5700 8.3900 8.6400 7.4800 6.7400 5.7100 7.16%
  YoY % 0.93% 2.15% -2.89% 15.51% 10.98% 18.04% -
  Horiz. % 151.49% 150.09% 146.94% 151.31% 131.00% 118.04% 100.00%
Adjusted Per Share Value based on latest NOSH - 93,500
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 630.56 400.27 391.58 515.12 553.53 539.94 347.82 10.41%
  YoY % 57.53% 2.22% -23.98% -6.94% 2.52% 55.24% -
  Horiz. % 181.29% 115.08% 112.58% 148.10% 159.14% 155.24% 100.00%
EPS 5.20 1.33 5.45 19.68 15.12 20.44 8.25 -7.40%
  YoY % 290.98% -75.60% -72.31% 30.16% -26.03% 147.76% -
  Horiz. % 63.03% 16.12% 66.06% 238.55% 183.27% 247.76% 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 8.6500 8.5700 8.3900 8.6400 6.8029 6.1268 5.1896 8.88%
  YoY % 0.93% 2.15% -2.89% 27.00% 11.04% 18.06% -
  Horiz. % 166.68% 165.14% 161.67% 166.49% 131.09% 118.06% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 8.5000 8.1000 8.1000 8.5000 8.0900 5.9200 4.3200 -
P/RPS 1.35 2.02 2.07 1.65 1.33 1.00 1.13 3.01%
  YoY % -33.17% -2.42% 25.45% 24.06% 33.00% -11.50% -
  Horiz. % 119.47% 178.76% 183.19% 146.02% 117.70% 88.50% 100.00%
P/EPS 163.53 612.25 148.73 43.19 48.68 26.32 47.58 22.82%
  YoY % -73.29% 311.65% 244.36% -11.28% 84.95% -44.68% -
  Horiz. % 343.69% 1,286.78% 312.59% 90.77% 102.31% 55.32% 100.00%
EY 0.61 0.16 0.67 2.32 2.05 3.80 2.10 -18.60%
  YoY % 281.25% -76.12% -71.12% 13.17% -46.05% 80.95% -
  Horiz. % 29.05% 7.62% 31.90% 110.48% 97.62% 180.95% 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 0.98 0.95 0.97 0.98 1.08 0.88 0.76 4.32%
  YoY % 3.16% -2.06% -1.02% -9.26% 22.73% 15.79% -
  Horiz. % 128.95% 125.00% 127.63% 128.95% 142.11% 115.79% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 29/11/16 30/11/15 27/11/14 29/11/13 30/11/12 30/11/11 30/11/10 -
Price 8.5000 9.3000 8.1000 9.0000 8.4000 6.9000 4.8100 -
P/RPS 1.35 2.32 2.07 1.75 1.38 1.16 1.26 1.16%
  YoY % -41.81% 12.08% 18.29% 26.81% 18.97% -7.94% -
  Horiz. % 107.14% 184.13% 164.29% 138.89% 109.52% 92.06% 100.00%
P/EPS 163.53 702.95 148.73 45.73 50.54 30.68 52.97 20.65%
  YoY % -76.74% 372.64% 225.24% -9.52% 64.73% -42.08% -
  Horiz. % 308.72% 1,327.07% 280.78% 86.33% 95.41% 57.92% 100.00%
EY 0.61 0.14 0.67 2.19 1.98 3.26 1.89 -17.16%
  YoY % 335.71% -79.10% -69.41% 10.61% -39.26% 72.49% -
  Horiz. % 32.28% 7.41% 35.45% 115.87% 104.76% 172.49% 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 0.98 1.09 0.97 1.04 1.12 1.02 0.84 2.60%
  YoY % -10.09% 12.37% -6.73% -7.14% 9.80% 21.43% -
  Horiz. % 116.67% 129.76% 115.48% 123.81% 133.33% 121.43% 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.
 


 

2017 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.8650.00 
 KOTRA 1.900.00 
 UCREST 0.170.00 
 PINEAPP 0.330.00 
 PUC 0.0550.00 
 WILLOW 0.4350.00 
 IRIS 0.150.00 
 TOPGLOV-C60 0.0550.00 
 BTECH 0.2150.00 
 3A 0.7950.00 

FEATURED POSTS

1. MQ Trader Workshop @ Kulai - Trading Strategy in Volatile Market MQ Trader Announcement!
Partners & Brokers