Highlights

[BLDPLNT] YoY Quarter Result on 2012-12-31 [#4]

Stock [BLDPLNT]: BLD PLANTATION BHD
Announcement Date 28-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Dec-2012  [#4]
Profit Trend QoQ -     164.06%    YoY -     22.76%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 427,495 427,413 440,249 509,395 488,339 409,925 244,076 9.79%
  YoY % 0.02% -2.92% -13.57% 4.31% 19.13% 67.95% -
  Horiz. % 175.15% 175.11% 180.37% 208.70% 200.08% 167.95% 100.00%
PBT -15,582 18,302 -1,057 48,837 22,079 28,339 4,764 -
  YoY % -185.14% 1,831.50% -102.16% 121.19% -22.09% 494.86% -
  Horiz. % -327.08% 384.17% -22.19% 1,025.13% 463.46% 594.86% 100.00%
Tax 4,509 -3,410 10,890 -11,686 7,978 -5,440 289 58.04%
  YoY % 232.23% -131.31% 193.19% -246.48% 246.65% -1,982.35% -
  Horiz. % 1,560.21% -1,179.93% 3,768.17% -4,043.60% 2,760.55% -1,882.35% 100.00%
NP -11,073 14,892 9,833 37,151 30,057 22,899 5,053 -
  YoY % -174.36% 51.45% -73.53% 23.60% 31.26% 353.18% -
  Horiz. % -219.14% 294.72% 194.60% 735.23% 594.83% 453.18% 100.00%
NP to SH -11,088 15,280 9,856 37,319 30,401 22,934 5,276 -
  YoY % -172.57% 55.03% -73.59% 22.76% 32.56% 334.69% -
  Horiz. % -210.16% 289.61% 186.81% 707.34% 576.21% 434.69% 100.00%
Tax Rate - % 18.63 % - % 23.93 % -36.13 % 19.20 % -6.07 % -
  YoY % 0.00% 0.00% 0.00% 166.23% -288.18% 416.31% -
  Horiz. % 0.00% -306.92% 0.00% -394.23% 595.22% -316.31% 100.00%
Total Cost 438,568 412,521 430,416 472,244 458,282 387,026 239,023 10.64%
  YoY % 6.31% -4.16% -8.86% 3.05% 18.41% 61.92% -
  Horiz. % 183.48% 172.59% 180.07% 197.57% 191.73% 161.92% 100.00%
Net Worth 790,074 800,360 805,969 594,909 594,940 507,405 424,763 10.89%
  YoY % -1.29% -0.70% 35.48% -0.01% 17.25% 19.46% -
  Horiz. % 186.00% 188.42% 189.75% 140.06% 140.06% 119.46% 100.00%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 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
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 790,074 800,360 805,969 594,909 594,940 507,405 424,763 10.89%
  YoY % -1.29% -0.70% 35.48% -0.01% 17.25% 19.46% -
  Horiz. % 186.00% 188.42% 189.75% 140.06% 140.06% 119.46% 100.00%
NOSH 93,500 93,500 93,500 84,987 84,991 84,992 84,952 1.61%
  YoY % 0.00% 0.00% 10.02% -0.01% -0.00% 0.05% -
  Horiz. % 110.06% 110.06% 110.06% 100.04% 100.05% 100.05% 100.00%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin -2.59 % 3.48 % 2.23 % 7.29 % 6.15 % 5.59 % 2.07 % -
  YoY % -174.43% 56.05% -69.41% 18.54% 10.02% 170.05% -
  Horiz. % -125.12% 168.12% 107.73% 352.17% 297.10% 270.05% 100.00%
ROE -1.40 % 1.91 % 1.22 % 6.27 % 5.11 % 4.52 % 1.24 % -
  YoY % -173.30% 56.56% -80.54% 22.70% 13.05% 264.52% -
  Horiz. % -112.90% 154.03% 98.39% 505.65% 412.10% 364.52% 100.00%
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 457.21 457.13 470.85 599.38 574.57 482.31 287.31 8.05%
  YoY % 0.02% -2.91% -21.44% 4.32% 19.13% 67.87% -
  Horiz. % 159.13% 159.11% 163.88% 208.62% 199.98% 167.87% 100.00%
EPS -11.86 16.34 10.54 43.91 35.77 26.98 6.21 -
  YoY % -172.58% 55.03% -76.00% 22.76% 32.58% 334.46% -
  Horiz. % -190.98% 263.12% 169.73% 707.09% 576.01% 434.46% 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 8.4500 8.5600 8.6200 7.0000 7.0000 5.9700 5.0000 9.13%
  YoY % -1.29% -0.70% 23.14% 0.00% 17.25% 19.40% -
  Horiz. % 169.00% 171.20% 172.40% 140.00% 140.00% 119.40% 100.00%
Adjusted Per Share Value based on latest NOSH - 93,500
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 457.21 457.13 470.85 544.81 522.29 438.42 261.04 9.79%
  YoY % 0.02% -2.91% -13.58% 4.31% 19.13% 67.95% -
  Horiz. % 175.15% 175.12% 180.37% 208.71% 200.08% 167.95% 100.00%
EPS -11.86 16.34 10.54 39.91 32.51 24.53 5.64 -
  YoY % -172.58% 55.03% -73.59% 22.76% 32.53% 334.93% -
  Horiz. % -210.28% 289.72% 186.88% 707.62% 576.42% 434.93% 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 8.4500 8.5600 8.6200 6.3627 6.3630 5.4268 4.5429 10.89%
  YoY % -1.29% -0.70% 35.48% -0.00% 17.25% 19.46% -
  Horiz. % 186.00% 188.43% 189.75% 140.06% 140.06% 119.46% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 9.2000 7.6500 8.9500 8.2900 7.2900 5.2000 3.7500 -
P/RPS 2.01 1.67 1.90 1.38 1.27 1.08 1.31 7.39%
  YoY % 20.36% -12.11% 37.68% 8.66% 17.59% -17.56% -
  Horiz. % 153.44% 127.48% 145.04% 105.34% 96.95% 82.44% 100.00%
P/EPS -77.58 46.81 84.91 18.88 20.38 19.27 60.38 -
  YoY % -265.73% -44.87% 349.74% -7.36% 5.76% -68.09% -
  Horiz. % -128.49% 77.53% 140.63% 31.27% 33.75% 31.91% 100.00%
EY -1.29 2.14 1.18 5.30 4.91 5.19 1.66 -
  YoY % -160.28% 81.36% -77.74% 7.94% -5.39% 212.65% -
  Horiz. % -77.71% 128.92% 71.08% 319.28% 295.78% 312.65% 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 0.89 1.04 1.18 1.04 0.87 0.75 6.43%
  YoY % 22.47% -14.42% -11.86% 13.46% 19.54% 16.00% -
  Horiz. % 145.33% 118.67% 138.67% 157.33% 138.67% 116.00% 100.00%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 29/02/16 27/02/15 28/02/14 28/02/13 29/02/12 28/02/11 25/02/10 -
Price 9.2000 8.0000 8.8700 8.3200 9.5000 5.0800 3.8500 -
P/RPS 2.01 1.75 1.88 1.39 1.65 1.05 1.34 6.99%
  YoY % 14.86% -6.91% 35.25% -15.76% 57.14% -21.64% -
  Horiz. % 150.00% 130.60% 140.30% 103.73% 123.13% 78.36% 100.00%
P/EPS -77.58 48.95 84.15 18.95 26.56 18.83 61.99 -
  YoY % -258.49% -41.83% 344.06% -28.65% 41.05% -69.62% -
  Horiz. % -125.15% 78.96% 135.75% 30.57% 42.85% 30.38% 100.00%
EY -1.29 2.04 1.19 5.28 3.77 5.31 1.61 -
  YoY % -163.24% 71.43% -77.46% 40.05% -29.00% 229.81% -
  Horiz. % -80.12% 126.71% 73.91% 327.95% 234.16% 329.81% 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 0.93 1.03 1.19 1.36 0.85 0.77 5.96%
  YoY % 17.20% -9.71% -13.45% -12.50% 60.00% 10.39% -
  Horiz. % 141.56% 120.78% 133.77% 154.55% 176.62% 110.39% 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.
 


 

555  92  494  1151 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AVI 0.16+0.005 
 MTOUCHE 0.165+0.005 
 HSI-C7V 0.245-0.01 
 MYEG 1.23+0.01 
 TIGER 0.0550.00 
 HSI-H8W 0.15-0.01 
 JAG 0.045+0.005 
 PWRWELL 0.37+0.015 
 SAPNRG 0.225-0.005 
 HSI-C7Q 0.12+0.01 
Partners & Brokers