Highlights

[BLDPLNT] YoY Quarter Result on 2014-09-30 [#3]

Stock [BLDPLNT]: BLD PLANTATION BHD
Announcement Date 27-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Sep-2014  [#3]
Profit Trend QoQ -     -33.50%    YoY -     -72.33%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 560,672 589,578 374,249 366,126 481,636 517,546 504,848 1.76%
  YoY % -4.90% 57.54% 2.22% -23.98% -6.94% 2.52% -
  Horiz. % 111.06% 116.78% 74.13% 72.52% 95.40% 102.52% 100.00%
PBT 15,655 10,732 -3,555 10,429 25,712 18,940 26,696 -8.50%
  YoY % 45.87% 401.88% -134.09% -59.44% 35.76% -29.05% -
  Horiz. % 58.64% 40.20% -13.32% 39.07% 96.31% 70.95% 100.00%
Tax -4,728 -5,465 4,877 -5,292 -7,201 -4,246 -7,104 -6.56%
  YoY % 13.49% -212.06% 192.16% 26.51% -69.59% 40.23% -
  Horiz. % 66.55% 76.93% -68.65% 74.49% 101.37% 59.77% 100.00%
NP 10,927 5,267 1,322 5,137 18,511 14,694 19,592 -9.26%
  YoY % 107.46% 298.41% -74.27% -72.25% 25.98% -25.00% -
  Horiz. % 55.77% 26.88% 6.75% 26.22% 94.48% 75.00% 100.00%
NP to SH 10,664 4,860 1,237 5,092 18,402 14,133 19,115 -9.26%
  YoY % 119.42% 292.89% -75.71% -72.33% 30.21% -26.06% -
  Horiz. % 55.79% 25.43% 6.47% 26.64% 96.27% 73.94% 100.00%
Tax Rate 30.20 % 50.92 % - % 50.74 % 28.01 % 22.42 % 26.61 % 2.13%
  YoY % -40.69% 0.00% 0.00% 81.15% 24.93% -15.75% -
  Horiz. % 113.49% 191.36% 0.00% 190.68% 105.26% 84.25% 100.00%
Total Cost 549,745 584,311 372,927 360,989 463,125 502,852 485,256 2.10%
  YoY % -5.92% 56.68% 3.31% -22.05% -7.90% 3.63% -
  Horiz. % 113.29% 120.41% 76.85% 74.39% 95.44% 103.63% 100.00%
Net Worth 826,540 808,774 801,294 784,465 807,840 636,069 572,855 6.29%
  YoY % 2.20% 0.93% 2.15% -2.89% 27.00% 11.04% -
  Horiz. % 144.28% 141.18% 139.88% 136.94% 141.02% 111.04% 100.00%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 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
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 826,540 808,774 801,294 784,465 807,840 636,069 572,855 6.29%
  YoY % 2.20% 0.93% 2.15% -2.89% 27.00% 11.04% -
  Horiz. % 144.28% 141.18% 139.88% 136.94% 141.02% 111.04% 100.00%
NOSH 93,500 93,500 93,500 93,500 93,500 85,036 84,993 1.60%
  YoY % 0.00% 0.00% 0.00% 0.00% 9.95% 0.05% -
  Horiz. % 110.01% 110.01% 110.01% 110.01% 110.01% 100.05% 100.00%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 1.95 % 0.89 % 0.35 % 1.40 % 3.84 % 2.84 % 3.88 % -10.82%
  YoY % 119.10% 154.29% -75.00% -63.54% 35.21% -26.80% -
  Horiz. % 50.26% 22.94% 9.02% 36.08% 98.97% 73.20% 100.00%
ROE 1.29 % 0.60 % 0.15 % 0.65 % 2.28 % 2.22 % 3.34 % -14.65%
  YoY % 115.00% 300.00% -76.92% -71.49% 2.70% -33.53% -
  Horiz. % 38.62% 17.96% 4.49% 19.46% 68.26% 66.47% 100.00%
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 599.65 630.56 400.27 391.58 515.12 608.62 593.99 0.16%
  YoY % -4.90% 57.53% 2.22% -23.98% -15.36% 2.46% -
  Horiz. % 100.95% 106.16% 67.39% 65.92% 86.72% 102.46% 100.00%
EPS 11.41 5.20 1.33 5.45 19.68 16.62 22.49 -10.68%
  YoY % 119.42% 290.98% -75.60% -72.31% 18.41% -26.10% -
  Horiz. % 50.73% 23.12% 5.91% 24.23% 87.51% 73.90% 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 8.8400 8.6500 8.5700 8.3900 8.6400 7.4800 6.7400 4.62%
  YoY % 2.20% 0.93% 2.15% -2.89% 15.51% 10.98% -
  Horiz. % 131.16% 128.34% 127.15% 124.48% 128.19% 110.98% 100.00%
Adjusted Per Share Value based on latest NOSH - 93,500
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 599.65 630.56 400.27 391.58 515.12 553.53 539.94 1.76%
  YoY % -4.90% 57.53% 2.22% -23.98% -6.94% 2.52% -
  Horiz. % 111.06% 116.78% 74.13% 72.52% 95.40% 102.52% 100.00%
EPS 11.41 5.20 1.33 5.45 19.68 15.12 20.44 -9.25%
  YoY % 119.42% 290.98% -75.60% -72.31% 30.16% -26.03% -
  Horiz. % 55.82% 25.44% 6.51% 26.66% 96.28% 73.97% 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 8.8400 8.6500 8.5700 8.3900 8.6400 6.8029 6.1268 6.29%
  YoY % 2.20% 0.93% 2.15% -2.89% 27.00% 11.04% -
  Horiz. % 144.28% 141.18% 139.88% 136.94% 141.02% 111.04% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 8.4000 8.5000 8.1000 8.1000 8.5000 8.0900 5.9200 -
P/RPS 1.40 1.35 2.02 2.07 1.65 1.33 1.00 5.76%
  YoY % 3.70% -33.17% -2.42% 25.45% 24.06% 33.00% -
  Horiz. % 140.00% 135.00% 202.00% 207.00% 165.00% 133.00% 100.00%
P/EPS 73.65 163.53 612.25 148.73 43.19 48.68 26.32 18.69%
  YoY % -54.96% -73.29% 311.65% 244.36% -11.28% 84.95% -
  Horiz. % 279.83% 621.31% 2,326.18% 565.08% 164.10% 184.95% 100.00%
EY 1.36 0.61 0.16 0.67 2.32 2.05 3.80 -15.73%
  YoY % 122.95% 281.25% -76.12% -71.12% 13.17% -46.05% -
  Horiz. % 35.79% 16.05% 4.21% 17.63% 61.05% 53.95% 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 0.95 0.98 0.95 0.97 0.98 1.08 0.88 1.28%
  YoY % -3.06% 3.16% -2.06% -1.02% -9.26% 22.73% -
  Horiz. % 107.95% 111.36% 107.95% 110.23% 111.36% 122.73% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 30/11/17 29/11/16 30/11/15 27/11/14 29/11/13 30/11/12 30/11/11 -
Price 8.3600 8.5000 9.3000 8.1000 9.0000 8.4000 6.9000 -
P/RPS 1.39 1.35 2.32 2.07 1.75 1.38 1.16 3.06%
  YoY % 2.96% -41.81% 12.08% 18.29% 26.81% 18.97% -
  Horiz. % 119.83% 116.38% 200.00% 178.45% 150.86% 118.97% 100.00%
P/EPS 73.30 163.53 702.95 148.73 45.73 50.54 30.68 15.61%
  YoY % -55.18% -76.74% 372.64% 225.24% -9.52% 64.73% -
  Horiz. % 238.92% 533.02% 2,291.23% 484.78% 149.05% 164.73% 100.00%
EY 1.36 0.61 0.14 0.67 2.19 1.98 3.26 -13.55%
  YoY % 122.95% 335.71% -79.10% -69.41% 10.61% -39.26% -
  Horiz. % 41.72% 18.71% 4.29% 20.55% 67.18% 60.74% 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 0.98 1.09 0.97 1.04 1.12 1.02 -1.18%
  YoY % -3.06% -10.09% 12.37% -6.73% -7.14% 9.80% -
  Horiz. % 93.14% 96.08% 106.86% 95.10% 101.96% 109.80% 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.
 


 

376  306  545  749 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.44+0.03 
 GPACKET-WB 0.32+0.01 
 MESTRON 0.145+0.025 
 HSI-H8B 0.185-0.04 
 MYEG 1.25-0.15 
 SAPNRG 0.275+0.005 
 KNM 0.445+0.005 
 HSI-C7F 0.37+0.04 
 HSI-H8E 0.19-0.02 
 PERDANA 0.395+0.015 
Partners & Brokers