Highlights

[BLDPLNT] YoY TTM Result on 2012-06-30 [#2]

Stock [BLDPLNT]: BLD PLANTATION BHD
Announcement Date 30-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Jun-2012  [#2]
Profit Trend QoQ -     -0.43%    YoY -     -1.32%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 1,437,238 1,686,538 1,739,522 1,880,010 1,638,608 1,034,867 752,877 11.37%
  YoY % -14.78% -3.05% -7.47% 14.73% 58.34% 37.45% -
  Horiz. % 190.90% 224.01% 231.05% 249.71% 217.65% 137.45% 100.00%
PBT 35,962 42,591 79,647 99,228 111,758 58,605 30,012 3.06%
  YoY % -15.56% -46.53% -19.73% -11.21% 90.70% 95.27% -
  Horiz. % 119.83% 141.91% 265.38% 330.63% 372.38% 195.27% 100.00%
Tax -11,940 -1,376 -19,293 -12,366 -25,231 -16,577 15,669 -
  YoY % -767.73% 92.87% -56.02% 50.99% -52.20% -205.79% -
  Horiz. % -76.20% -8.78% -123.13% -78.92% -161.02% -105.79% 100.00%
NP 24,022 41,215 60,354 86,862 86,527 42,028 45,681 -10.15%
  YoY % -41.72% -31.71% -30.52% 0.39% 105.88% -8.00% -
  Horiz. % 52.59% 90.22% 132.12% 190.15% 189.42% 92.00% 100.00%
NP to SH 24,209 41,064 60,257 86,575 87,733 42,053 45,279 -9.90%
  YoY % -41.05% -31.85% -30.40% -1.32% 108.62% -7.12% -
  Horiz. % 53.47% 90.69% 133.08% 191.20% 193.76% 92.88% 100.00%
Tax Rate 33.20 % 3.23 % 24.22 % 12.46 % 22.58 % 28.29 % -52.21 % -
  YoY % 927.86% -86.66% 94.38% -44.82% -20.18% 154.19% -
  Horiz. % -63.59% -6.19% -46.39% -23.87% -43.25% -54.19% 100.00%
Total Cost 1,413,216 1,645,323 1,679,168 1,793,148 1,552,081 992,839 707,196 12.22%
  YoY % -14.11% -2.02% -6.36% 15.53% 56.33% 40.39% -
  Horiz. % 199.83% 232.65% 237.44% 253.56% 219.47% 140.39% 100.00%
Net Worth 800,360 779,790 748,434 625,641 553,435 479,296 444,600 10.29%
  YoY % 2.64% 4.19% 19.63% 13.05% 15.47% 7.80% -
  Horiz. % 180.02% 175.39% 168.34% 140.72% 124.48% 107.80% 100.00%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 0 0 0 0 0 0 0 -
  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
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 800,360 779,790 748,434 625,641 553,435 479,296 444,600 10.29%
  YoY % 2.64% 4.19% 19.63% 13.05% 15.47% 7.80% -
  Horiz. % 180.02% 175.39% 168.34% 140.72% 124.48% 107.80% 100.00%
NOSH 93,500 93,500 86,027 85,005 85,013 84,981 85,009 1.60%
  YoY % 0.00% 8.69% 1.20% -0.01% 0.04% -0.03% -
  Horiz. % 109.99% 109.99% 101.20% 100.00% 100.00% 99.97% 100.00%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 1.67 % 2.44 % 3.47 % 4.62 % 5.28 % 4.06 % 6.07 % -19.35%
  YoY % -31.56% -29.68% -24.89% -12.50% 30.05% -33.11% -
  Horiz. % 27.51% 40.20% 57.17% 76.11% 86.99% 66.89% 100.00%
ROE 3.02 % 5.27 % 8.05 % 13.84 % 15.85 % 8.77 % 10.18 % -18.33%
  YoY % -42.69% -34.53% -41.84% -12.68% 80.73% -13.85% -
  Horiz. % 29.67% 51.77% 79.08% 135.95% 155.70% 86.15% 100.00%
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 1,537.15 1,803.78 2,022.07 2,211.63 1,927.48 1,217.75 885.64 9.62%
  YoY % -14.78% -10.80% -8.57% 14.74% 58.28% 37.50% -
  Horiz. % 173.56% 203.67% 228.32% 249.72% 217.64% 137.50% 100.00%
EPS 25.89 43.92 70.04 101.85 103.20 49.48 53.26 -11.32%
  YoY % -41.05% -37.29% -31.23% -1.31% 108.57% -7.10% -
  Horiz. % 48.61% 82.46% 131.51% 191.23% 193.77% 92.90% 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 8.5600 8.3400 8.7000 7.3600 6.5100 5.6400 5.2300 8.55%
  YoY % 2.64% -4.14% 18.21% 13.06% 15.43% 7.84% -
  Horiz. % 163.67% 159.46% 166.35% 140.73% 124.47% 107.84% 100.00%
Adjusted Per Share Value based on latest NOSH - 93,500
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 1,537.15 1,803.78 1,860.45 2,010.71 1,752.52 1,106.81 805.22 11.37%
  YoY % -14.78% -3.05% -7.47% 14.73% 58.34% 37.45% -
  Horiz. % 190.90% 224.01% 231.05% 249.71% 217.64% 137.45% 100.00%
EPS 25.89 43.92 64.45 92.59 93.83 44.98 48.43 -9.91%
  YoY % -41.05% -31.85% -30.39% -1.32% 108.60% -7.12% -
  Horiz. % 53.46% 90.69% 133.08% 191.18% 193.74% 92.88% 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 8.3400 8.0047 6.6914 5.9191 5.1262 4.7551 10.29%
  YoY % 2.64% 4.19% 19.63% 13.05% 15.47% 7.80% -
  Horiz. % 180.02% 175.39% 168.34% 140.72% 124.48% 107.80% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 8.0000 8.3200 8.5000 8.3800 6.8000 3.9900 3.3000 -
P/RPS 0.52 0.46 0.42 0.38 0.35 0.33 0.37 5.83%
  YoY % 13.04% 9.52% 10.53% 8.57% 6.06% -10.81% -
  Horiz. % 140.54% 124.32% 113.51% 102.70% 94.59% 89.19% 100.00%
P/EPS 30.90 18.94 12.14 8.23 6.59 8.06 6.20 30.68%
  YoY % 63.15% 56.01% 47.51% 24.89% -18.24% 30.00% -
  Horiz. % 498.39% 305.48% 195.81% 132.74% 106.29% 130.00% 100.00%
EY 3.24 5.28 8.24 12.15 15.18 12.40 16.14 -23.47%
  YoY % -38.64% -35.92% -32.18% -19.96% 22.42% -23.17% -
  Horiz. % 20.07% 32.71% 51.05% 75.28% 94.05% 76.83% 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 0.93 1.00 0.98 1.14 1.04 0.71 0.63 6.70%
  YoY % -7.00% 2.04% -14.04% 9.62% 46.48% 12.70% -
  Horiz. % 147.62% 158.73% 155.56% 180.95% 165.08% 112.70% 100.00%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 28/08/15 27/08/14 29/08/13 30/08/12 26/08/11 30/08/10 27/08/09 -
Price 8.1000 8.0200 8.5300 8.2000 6.7600 4.2100 3.5000 -
P/RPS 0.53 0.44 0.42 0.37 0.35 0.35 0.40 4.80%
  YoY % 20.45% 4.76% 13.51% 5.71% 0.00% -12.50% -
  Horiz. % 132.50% 110.00% 105.00% 92.50% 87.50% 87.50% 100.00%
P/EPS 31.28 18.26 12.18 8.05 6.55 8.51 6.57 29.69%
  YoY % 71.30% 49.92% 51.30% 22.90% -23.03% 29.53% -
  Horiz. % 476.10% 277.93% 185.39% 122.53% 99.70% 129.53% 100.00%
EY 3.20 5.48 8.21 12.42 15.27 11.75 15.22 -22.88%
  YoY % -41.61% -33.25% -33.90% -18.66% 29.96% -22.80% -
  Horiz. % 21.02% 36.01% 53.94% 81.60% 100.33% 77.20% 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 0.96 0.98 1.11 1.04 0.75 0.67 5.99%
  YoY % -1.04% -2.04% -11.71% 6.73% 38.67% 11.94% -
  Horiz. % 141.79% 143.28% 146.27% 165.67% 155.22% 111.94% 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
 
 

220  478  606  1210 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.28+0.02 
 LUSTER 0.205+0.02 
 QES 0.365-0.015 
 BIOHLDG 0.305+0.005 
 MTOUCHE 0.065+0.005 
 XOX-WC 0.02+0.015 
 DNEX-WD 0.05+0.005 
 SAPNRG 0.120.00 
 RUBEREX 1.84+0.10 
 AT 0.180.00 

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!
PARTNERS & BROKERS