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.
 


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
 
 

497  407  524  653 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ASB 0.175+0.005 
 KANGER 0.22-0.015 
 MUIIND 0.115-0.005 
 MTOUCHE 0.06-0.005 
 PHB 0.03+0.005 
 SAPNRG 0.105-0.005 
 CAREPLS 3.18+0.03 
 HLT 1.66-0.01 
 PARLO 0.40-0.15 
 PASUKGB 0.0750.00 

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. Top Glove Investment: Is the EPF trading or investing?- A Misconception Van Gogh of Financial
2. TOPGLOV (7113) - Top Glove spent RM 564,639,998.73 in September for Share Buyback !!! Good or Bad? Bursa Malaysia Free Trading Education
3. 'THE GREATER FOOL THEORY By Dr Neoh Soon Kean (Excerpts from STOCK MARKET INVESTMENT), Calvin Tan comments THE INVESTMENT APPROACH OF CALVIN TAN
4. LCTITAN - ALL-TIME HIGH SALES VOLUME AT ELEVATED ASPS, AND... Jom & Terry
5. 顶级手套业绩超越Maybank!股价却没反应,因为有一样东西悄悄地发生了变化!(Part 1/4) Valuation on Glove Sector - 陈剑 Good Articles to Share
6. 热门股:速柏玛 上挑RM8.99 南洋行家论股
7. (CHOIVO CAPITAL) LCTITAN (5284) - Rising ASP's, Falling Costs, Butadiene (Glove Proxy), Hurricane, Selling For Cash (A Summary) Choivo Capital
8. EPF stake buoys Top Glove's rise as Covid-19 cases climb gloveharicut
PARTNERS & BROKERS