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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

476  362  566  685 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.115-0.015 
 KANGER 0.145-0.035 
 IRIS 0.325+0.045 
 BINTAI 0.665+0.13 
 INIX 0.26-0.025 
 MTOUCHE 0.06+0.01 
 CONNECT 0.165+0.025 
 DOLPHIN-WB 0.035+0.01 
 MTRONIC 0.0850.00 
 KSTAR 0.245+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. Stock Pick Year 2020 - 30 Sep Result Stock Pick Contest Year 2020
2. BE SMART AND DOMINAN !!!! INVEST DOMINAN ON UNDERVALUED POSITION Target Invest - We Target, We Invest
3. NAIM (5073) At 74.5 sen is Giving a 18 Sen Dividend soon. That means Rm180 per share or 24.1% Yield (equals to 13 months int rate of 1.75% in Malaysia THE INVESTMENT APPROACH OF CALVIN TAN
4. 明年恐产量过剩‧艾毕斯:手套股超越基本面 星洲日報/投資致富‧企業故事
5. LOTTE CHEMICAL TITAN HOLDINGS BHD (5284) - TURNAROUND STORY? JAW Place Research
6. TOPGLOV 30/9/2020 IF TURN UP WILL BE SUPERBULL AGAIN ! pakatanharapan
7. How to make money when glove stock price fluctuates? Koon Yew Yin Koon Yew Yin's Blog
8. Supermax performance during H1N1 pandemic - Koon Yew Yin Koon Yew Yin's Blog
PARTNERS & BROKERS