Highlights

[BLDPLNT] YoY Quarter Result on 2014-12-31 [#4]

Stock [BLDPLNT]: BLD PLANTATION BHD
Announcement Date 27-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Dec-2014  [#4]
Profit Trend QoQ -     200.08%    YoY -     55.03%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 584,849 535,148 427,495 427,413 440,249 509,395 488,339 3.05%
  YoY % 9.29% 25.18% 0.02% -2.92% -13.57% 4.31% -
  Horiz. % 119.76% 109.59% 87.54% 87.52% 90.15% 104.31% 100.00%
PBT 27,121 8,574 -15,582 18,302 -1,057 48,837 22,079 3.48%
  YoY % 216.32% 155.03% -185.14% 1,831.50% -102.16% 121.19% -
  Horiz. % 122.84% 38.83% -70.57% 82.89% -4.79% 221.19% 100.00%
Tax -6,662 -6,222 4,509 -3,410 10,890 -11,686 7,978 -
  YoY % -7.07% -237.99% 232.23% -131.31% 193.19% -246.48% -
  Horiz. % -83.50% -77.99% 56.52% -42.74% 136.50% -146.48% 100.00%
NP 20,459 2,352 -11,073 14,892 9,833 37,151 30,057 -6.20%
  YoY % 769.86% 121.24% -174.36% 51.45% -73.53% 23.60% -
  Horiz. % 68.07% 7.83% -36.84% 49.55% 32.71% 123.60% 100.00%
NP to SH 20,415 2,180 -11,088 15,280 9,856 37,319 30,401 -6.42%
  YoY % 836.47% 119.66% -172.57% 55.03% -73.59% 22.76% -
  Horiz. % 67.15% 7.17% -36.47% 50.26% 32.42% 122.76% 100.00%
Tax Rate 24.56 % 72.57 % - % 18.63 % - % 23.93 % -36.13 % -
  YoY % -66.16% 0.00% 0.00% 0.00% 0.00% 166.23% -
  Horiz. % -67.98% -200.86% 0.00% -51.56% 0.00% -66.23% 100.00%
Total Cost 564,390 532,796 438,568 412,521 430,416 472,244 458,282 3.53%
  YoY % 5.93% 21.49% 6.31% -4.16% -8.86% 3.05% -
  Horiz. % 123.15% 116.26% 95.70% 90.01% 93.92% 103.05% 100.00%
Net Worth 847,110 810,645 790,074 800,360 805,969 594,909 594,940 6.06%
  YoY % 4.50% 2.60% -1.29% -0.70% 35.48% -0.01% -
  Horiz. % 142.39% 136.26% 132.80% 134.53% 135.47% 99.99% 100.00%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 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
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 847,110 810,645 790,074 800,360 805,969 594,909 594,940 6.06%
  YoY % 4.50% 2.60% -1.29% -0.70% 35.48% -0.01% -
  Horiz. % 142.39% 136.26% 132.80% 134.53% 135.47% 99.99% 100.00%
NOSH 93,500 93,500 93,500 93,500 93,500 84,987 84,991 1.60%
  YoY % 0.00% 0.00% 0.00% 0.00% 10.02% -0.01% -
  Horiz. % 110.01% 110.01% 110.01% 110.01% 110.01% 99.99% 100.00%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 3.50 % 0.44 % -2.59 % 3.48 % 2.23 % 7.29 % 6.15 % -8.96%
  YoY % 695.45% 116.99% -174.43% 56.05% -69.41% 18.54% -
  Horiz. % 56.91% 7.15% -42.11% 56.59% 36.26% 118.54% 100.00%
ROE 2.41 % 0.27 % -1.40 % 1.91 % 1.22 % 6.27 % 5.11 % -11.76%
  YoY % 792.59% 119.29% -173.30% 56.56% -80.54% 22.70% -
  Horiz. % 47.16% 5.28% -27.40% 37.38% 23.87% 122.70% 100.00%
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 625.51 572.35 457.21 457.13 470.85 599.38 574.57 1.42%
  YoY % 9.29% 25.18% 0.02% -2.91% -21.44% 4.32% -
  Horiz. % 108.87% 99.61% 79.57% 79.56% 81.95% 104.32% 100.00%
EPS 21.84 2.33 -11.86 16.34 10.54 43.91 35.77 -7.89%
  YoY % 837.34% 119.65% -172.58% 55.03% -76.00% 22.76% -
  Horiz. % 61.06% 6.51% -33.16% 45.68% 29.47% 122.76% 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 9.0600 8.6700 8.4500 8.5600 8.6200 7.0000 7.0000 4.39%
  YoY % 4.50% 2.60% -1.29% -0.70% 23.14% 0.00% -
  Horiz. % 129.43% 123.86% 120.71% 122.29% 123.14% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 93,500
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 625.51 572.35 457.21 457.13 470.85 544.81 522.29 3.05%
  YoY % 9.29% 25.18% 0.02% -2.91% -13.58% 4.31% -
  Horiz. % 119.76% 109.58% 87.54% 87.52% 90.15% 104.31% 100.00%
EPS 21.84 2.33 -11.86 16.34 10.54 39.91 32.51 -6.41%
  YoY % 837.34% 119.65% -172.58% 55.03% -73.59% 22.76% -
  Horiz. % 67.18% 7.17% -36.48% 50.26% 32.42% 122.76% 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 9.0600 8.6700 8.4500 8.5600 8.6200 6.3627 6.3630 6.06%
  YoY % 4.50% 2.60% -1.29% -0.70% 35.48% -0.00% -
  Horiz. % 142.39% 136.26% 132.80% 134.53% 135.47% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 8.3400 8.5000 9.2000 7.6500 8.9500 8.2900 7.2900 -
P/RPS 1.33 1.49 2.01 1.67 1.90 1.38 1.27 0.77%
  YoY % -10.74% -25.87% 20.36% -12.11% 37.68% 8.66% -
  Horiz. % 104.72% 117.32% 158.27% 131.50% 149.61% 108.66% 100.00%
P/EPS 38.20 364.56 -77.58 46.81 84.91 18.88 20.38 11.03%
  YoY % -89.52% 569.91% -265.73% -44.87% 349.74% -7.36% -
  Horiz. % 187.44% 1,788.81% -380.67% 229.69% 416.63% 92.64% 100.00%
EY 2.62 0.27 -1.29 2.14 1.18 5.30 4.91 -9.93%
  YoY % 870.37% 120.93% -160.28% 81.36% -77.74% 7.94% -
  Horiz. % 53.36% 5.50% -26.27% 43.58% 24.03% 107.94% 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 0.92 0.98 1.09 0.89 1.04 1.18 1.04 -2.02%
  YoY % -6.12% -10.09% 22.47% -14.42% -11.86% 13.46% -
  Horiz. % 88.46% 94.23% 104.81% 85.58% 100.00% 113.46% 100.00%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 28/02/18 28/02/17 29/02/16 27/02/15 28/02/14 28/02/13 29/02/12 -
Price 8.2100 8.5300 9.2000 8.0000 8.8700 8.3200 9.5000 -
P/RPS 1.31 1.49 2.01 1.75 1.88 1.39 1.65 -3.77%
  YoY % -12.08% -25.87% 14.86% -6.91% 35.25% -15.76% -
  Horiz. % 79.39% 90.30% 121.82% 106.06% 113.94% 84.24% 100.00%
P/EPS 37.60 365.85 -77.58 48.95 84.15 18.95 26.56 5.96%
  YoY % -89.72% 571.58% -258.49% -41.83% 344.06% -28.65% -
  Horiz. % 141.57% 1,377.45% -292.09% 184.30% 316.83% 71.35% 100.00%
EY 2.66 0.27 -1.29 2.04 1.19 5.28 3.77 -5.64%
  YoY % 885.19% 120.93% -163.24% 71.43% -77.46% 40.05% -
  Horiz. % 70.56% 7.16% -34.22% 54.11% 31.56% 140.05% 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 0.91 0.98 1.09 0.93 1.03 1.19 1.36 -6.47%
  YoY % -7.14% -10.09% 17.20% -9.71% -13.45% -12.50% -
  Horiz. % 66.91% 72.06% 80.15% 68.38% 75.74% 87.50% 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
 
 

377  525  583 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.015-0.005 
 ITRONIC 0.27+0.03 
 BORNOIL 0.04+0.005 
 MMAG 0.18-0.005 
 FINTEC 0.0350.00 
 FOCUS 0.035-0.005 
 MPAY 0.265+0.015 
 EAH 0.0250.00 
 DNEX 0.83-0.03 
 KOMARK 0.13-0.01 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS