Highlights

[BLDPLNT] YoY Quarter Result on 2013-03-31 [#1]

Stock [BLDPLNT]: BLD PLANTATION BHD
Announcement Date 31-May-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Mar-2013  [#1]
Profit Trend QoQ -     -95.84%    YoY -     -89.42%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 326,198 303,665 367,896 369,923 494,001 423,608 243,732 4.97%
  YoY % 7.42% -17.46% -0.55% -25.12% 16.62% 73.80% -
  Horiz. % 133.83% 124.59% 150.94% 151.77% 202.68% 173.80% 100.00%
PBT 13,588 1,235 7,395 1,837 20,073 47,463 23,308 -8.59%
  YoY % 1,000.24% -83.30% 302.56% -90.85% -57.71% 103.63% -
  Horiz. % 58.30% 5.30% 31.73% 7.88% 86.12% 203.63% 100.00%
Tax -3,385 -1,085 -2,119 -467 -5,298 -13,146 -4,825 -5.73%
  YoY % -211.98% 48.80% -353.75% 91.19% 59.70% -172.46% -
  Horiz. % 70.16% 22.49% 43.92% 9.68% 109.80% 272.46% 100.00%
NP 10,203 150 5,276 1,370 14,775 34,317 18,483 -9.42%
  YoY % 6,702.00% -97.16% 285.11% -90.73% -56.95% 85.67% -
  Horiz. % 55.20% 0.81% 28.55% 7.41% 79.94% 185.67% 100.00%
NP to SH 10,009 143 5,149 1,553 14,677 34,325 18,374 -9.62%
  YoY % 6,899.30% -97.22% 231.55% -89.42% -57.24% 86.81% -
  Horiz. % 54.47% 0.78% 28.02% 8.45% 79.88% 186.81% 100.00%
Tax Rate 24.91 % 87.85 % 28.65 % 25.42 % 26.39 % 27.70 % 20.70 % 3.13%
  YoY % -71.64% 206.63% 12.71% -3.68% -4.73% 33.82% -
  Horiz. % 120.34% 424.40% 138.41% 122.80% 127.49% 133.82% 100.00%
Total Cost 315,995 303,515 362,620 368,553 479,226 389,291 225,249 5.80%
  YoY % 4.11% -16.30% -1.61% -23.09% 23.10% 72.83% -
  Horiz. % 140.29% 134.75% 160.99% 163.62% 212.75% 172.83% 100.00%
Net Worth 800,360 800,360 776,985 673,815 615,295 542,331 474,222 9.11%
  YoY % 0.00% 3.01% 15.31% 9.51% 13.45% 14.36% -
  Horiz. % 168.77% 168.77% 163.84% 142.09% 129.75% 114.36% 100.00%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 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
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 800,360 800,360 776,985 673,815 615,295 542,331 474,222 9.11%
  YoY % 0.00% 3.01% 15.31% 9.51% 13.45% 14.36% -
  Horiz. % 168.77% 168.77% 163.84% 142.09% 129.75% 114.36% 100.00%
NOSH 93,500 93,500 93,500 84,863 84,985 85,004 84,986 1.60%
  YoY % 0.00% 0.00% 10.18% -0.14% -0.02% 0.02% -
  Horiz. % 110.02% 110.02% 110.02% 99.86% 100.00% 100.02% 100.00%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 3.13 % 0.05 % 1.43 % 0.37 % 2.99 % 8.10 % 7.58 % -13.69%
  YoY % 6,160.00% -96.50% 286.49% -87.63% -63.09% 6.86% -
  Horiz. % 41.29% 0.66% 18.87% 4.88% 39.45% 106.86% 100.00%
ROE 1.25 % 0.02 % 0.66 % 0.23 % 2.39 % 6.33 % 3.87 % -17.15%
  YoY % 6,150.00% -96.97% 186.96% -90.38% -62.24% 63.57% -
  Horiz. % 32.30% 0.52% 17.05% 5.94% 61.76% 163.57% 100.00%
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 348.87 324.78 393.47 435.90 581.28 498.33 286.79 3.32%
  YoY % 7.42% -17.46% -9.73% -25.01% 16.65% 73.76% -
  Horiz. % 121.65% 113.25% 137.20% 151.99% 202.68% 173.76% 100.00%
EPS 10.70 0.15 5.51 1.83 17.27 40.38 21.62 -11.05%
  YoY % 7,033.33% -97.28% 201.09% -89.40% -57.23% 86.77% -
  Horiz. % 49.49% 0.69% 25.49% 8.46% 79.88% 186.77% 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 8.5600 8.5600 8.3100 7.9400 7.2400 6.3800 5.5800 7.39%
  YoY % 0.00% 3.01% 4.66% 9.67% 13.48% 14.34% -
  Horiz. % 153.41% 153.41% 148.92% 142.29% 129.75% 114.34% 100.00%
Adjusted Per Share Value based on latest NOSH - 93,500
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 348.87 324.78 393.47 395.64 528.34 453.06 260.68 4.97%
  YoY % 7.42% -17.46% -0.55% -25.12% 16.62% 73.80% -
  Horiz. % 133.83% 124.59% 150.94% 151.77% 202.68% 173.80% 100.00%
EPS 10.70 0.15 5.51 1.66 15.70 36.71 19.65 -9.63%
  YoY % 7,033.33% -97.28% 231.93% -89.43% -57.23% 86.82% -
  Horiz. % 54.45% 0.76% 28.04% 8.45% 79.90% 186.82% 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 8.5600 8.5600 8.3100 7.2066 6.5807 5.8003 5.0719 9.11%
  YoY % 0.00% 3.01% 15.31% 9.51% 13.45% 14.36% -
  Horiz. % 168.77% 168.77% 163.84% 142.09% 129.75% 114.36% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 8.7000 8.2000 8.9000 8.3700 9.2300 5.1000 3.9200 -
P/RPS 2.49 2.52 2.26 1.92 1.59 1.02 1.37 10.46%
  YoY % -1.19% 11.50% 17.71% 20.75% 55.88% -25.55% -
  Horiz. % 181.75% 183.94% 164.96% 140.15% 116.06% 74.45% 100.00%
P/EPS 81.27 5,361.54 161.61 457.38 53.45 12.63 18.13 28.38%
  YoY % -98.48% 3,217.58% -64.67% 755.72% 323.20% -30.34% -
  Horiz. % 448.26% 29,572.75% 891.40% 2,522.78% 294.82% 69.66% 100.00%
EY 1.23 0.02 0.62 0.22 1.87 7.92 5.52 -22.12%
  YoY % 6,050.00% -96.77% 181.82% -88.24% -76.39% 43.48% -
  Horiz. % 22.28% 0.36% 11.23% 3.99% 33.88% 143.48% 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 1.02 0.96 1.07 1.05 1.27 0.80 0.70 6.47%
  YoY % 6.25% -10.28% 1.90% -17.32% 58.75% 14.29% -
  Horiz. % 145.71% 137.14% 152.86% 150.00% 181.43% 114.29% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 30/05/16 28/05/15 28/05/14 31/05/13 31/05/12 31/05/11 27/05/10 -
Price 8.7500 8.0500 8.7000 8.7500 8.0000 5.4300 3.7000 -
P/RPS 2.51 2.48 2.21 2.01 1.38 1.09 1.29 11.72%
  YoY % 1.21% 12.22% 9.95% 45.65% 26.61% -15.50% -
  Horiz. % 194.57% 192.25% 171.32% 155.81% 106.98% 84.50% 100.00%
P/EPS 81.74 5,263.46 157.98 478.14 46.32 13.45 17.11 29.75%
  YoY % -98.45% 3,231.73% -66.96% 932.25% 244.39% -21.39% -
  Horiz. % 477.73% 30,762.48% 923.32% 2,794.51% 270.72% 78.61% 100.00%
EY 1.22 0.02 0.63 0.21 2.16 7.44 5.84 -22.95%
  YoY % 6,000.00% -96.83% 200.00% -90.28% -70.97% 27.40% -
  Horiz. % 20.89% 0.34% 10.79% 3.60% 36.99% 127.40% 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 1.02 0.94 1.05 1.10 1.10 0.85 0.66 7.52%
  YoY % 8.51% -10.48% -4.55% 0.00% 29.41% 28.79% -
  Horiz. % 154.55% 142.42% 159.09% 166.67% 166.67% 128.79% 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.
 


 

360  308  555  778 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.290.00 
 HSI-H8F 0.42+0.025 
 XOX 0.0450.00 
 HSI-C7K 0.335-0.025 
 NETX 0.020.00 
 TRIVE 0.0150.00 
 IFCAMSC 0.53+0.04 
 PERDANA 0.435-0.025 
 VELESTO 0.38-0.01 
 JAKS 1.36+0.20 
Partners & Brokers