Highlights

[BLDPLNT] YoY TTM Result on 2012-09-30 [#3]

Stock [BLDPLNT]: BLD PLANTATION BHD
Announcement Date 30-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Sep-2012  [#3]
Profit Trend QoQ -     -5.75%    YoY -     -17.69%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 1,445,361 1,571,028 1,703,612 1,892,708 1,818,242 1,149,230 821,641 9.87%
  YoY % -8.00% -7.78% -9.99% 4.10% 58.21% 39.87% -
  Horiz. % 175.91% 191.21% 207.34% 230.36% 221.29% 139.87% 100.00%
PBT 21,978 27,308 86,419 91,472 132,021 53,494 25,563 -2.49%
  YoY % -19.52% -68.40% -5.52% -30.71% 146.80% 109.26% -
  Horiz. % 85.98% 106.83% 338.06% 357.83% 516.45% 209.26% 100.00%
Tax -1,771 533 -22,248 -9,508 -32,573 -11,597 16,376 -
  YoY % -432.27% 102.40% -133.99% 70.81% -180.87% -170.82% -
  Horiz. % -10.81% 3.25% -135.86% -58.06% -198.91% -70.82% 100.00%
NP 20,207 27,841 64,171 81,964 99,448 41,897 41,939 -11.45%
  YoY % -27.42% -56.61% -21.71% -17.58% 137.36% -0.10% -
  Horiz. % 48.18% 66.38% 153.01% 195.44% 237.13% 99.90% 100.00%
NP to SH 20,354 27,754 64,526 81,593 99,132 42,949 41,762 -11.28%
  YoY % -26.66% -56.99% -20.92% -17.69% 130.81% 2.84% -
  Horiz. % 48.74% 66.46% 154.51% 195.38% 237.37% 102.84% 100.00%
Tax Rate 8.06 % -1.95 % 25.74 % 10.39 % 24.67 % 21.68 % -64.06 % -
  YoY % 513.33% -107.58% 147.74% -57.88% 13.79% 133.84% -
  Horiz. % -12.58% 3.04% -40.18% -16.22% -38.51% -33.84% 100.00%
Total Cost 1,425,154 1,543,187 1,639,441 1,810,744 1,718,794 1,107,333 779,702 10.57%
  YoY % -7.65% -5.87% -9.46% 5.35% 55.22% 42.02% -
  Horiz. % 182.78% 197.92% 210.27% 232.24% 220.44% 142.02% 100.00%
Net Worth 801,294 784,465 807,840 636,069 572,855 485,224 450,698 10.06%
  YoY % 2.15% -2.89% 27.00% 11.04% 18.06% 7.66% -
  Horiz. % 177.79% 174.06% 179.24% 141.13% 127.10% 107.66% 100.00%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 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
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 801,294 784,465 807,840 636,069 572,855 485,224 450,698 10.06%
  YoY % 2.15% -2.89% 27.00% 11.04% 18.06% 7.66% -
  Horiz. % 177.79% 174.06% 179.24% 141.13% 127.10% 107.66% 100.00%
NOSH 93,500 93,500 93,500 85,036 84,993 84,977 85,037 1.59%
  YoY % 0.00% 0.00% 9.95% 0.05% 0.02% -0.07% -
  Horiz. % 109.95% 109.95% 109.95% 100.00% 99.95% 99.93% 100.00%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 1.40 % 1.77 % 3.77 % 4.33 % 5.47 % 3.65 % 5.10 % -19.38%
  YoY % -20.90% -53.05% -12.93% -20.84% 49.86% -28.43% -
  Horiz. % 27.45% 34.71% 73.92% 84.90% 107.25% 71.57% 100.00%
ROE 2.54 % 3.54 % 7.99 % 12.83 % 17.30 % 8.85 % 9.27 % -19.40%
  YoY % -28.25% -55.69% -37.72% -25.84% 95.48% -4.53% -
  Horiz. % 27.40% 38.19% 86.19% 138.40% 186.62% 95.47% 100.00%
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 1,545.84 1,680.24 1,822.04 2,225.77 2,139.28 1,352.39 966.21 8.14%
  YoY % -8.00% -7.78% -18.14% 4.04% 58.19% 39.97% -
  Horiz. % 159.99% 173.90% 188.58% 230.36% 221.41% 139.97% 100.00%
EPS 21.77 29.68 69.01 95.95 116.64 50.54 49.11 -12.67%
  YoY % -26.65% -56.99% -28.08% -17.74% 130.79% 2.91% -
  Horiz. % 44.33% 60.44% 140.52% 195.38% 237.51% 102.91% 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 8.5700 8.3900 8.6400 7.4800 6.7400 5.7100 5.3000 8.33%
  YoY % 2.15% -2.89% 15.51% 10.98% 18.04% 7.74% -
  Horiz. % 161.70% 158.30% 163.02% 141.13% 127.17% 107.74% 100.00%
Adjusted Per Share Value based on latest NOSH - 93,500
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 1,545.84 1,680.24 1,822.04 2,024.29 1,944.64 1,229.12 878.76 9.87%
  YoY % -8.00% -7.78% -9.99% 4.10% 58.21% 39.87% -
  Horiz. % 175.91% 191.21% 207.34% 230.36% 221.29% 139.87% 100.00%
EPS 21.77 29.68 69.01 87.27 106.02 45.93 44.67 -11.28%
  YoY % -26.65% -56.99% -20.92% -17.69% 130.83% 2.82% -
  Horiz. % 48.74% 66.44% 154.49% 195.37% 237.34% 102.82% 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 8.5700 8.3900 8.6400 6.8029 6.1268 5.1896 4.8203 10.06%
  YoY % 2.15% -2.89% 27.00% 11.04% 18.06% 7.66% -
  Horiz. % 177.79% 174.06% 179.24% 141.13% 127.10% 107.66% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 8.1000 8.1000 8.5000 8.0900 5.9200 4.3200 3.4800 -
P/RPS 0.52 0.48 0.47 0.36 0.28 0.32 0.36 6.32%
  YoY % 8.33% 2.13% 30.56% 28.57% -12.50% -11.11% -
  Horiz. % 144.44% 133.33% 130.56% 100.00% 77.78% 88.89% 100.00%
P/EPS 37.21 27.29 12.32 8.43 5.08 8.55 7.09 31.81%
  YoY % 36.35% 121.51% 46.14% 65.94% -40.58% 20.59% -
  Horiz. % 524.82% 384.91% 173.77% 118.90% 71.65% 120.59% 100.00%
EY 2.69 3.66 8.12 11.86 19.70 11.70 14.11 -24.13%
  YoY % -26.50% -54.93% -31.53% -39.80% 68.38% -17.08% -
  Horiz. % 19.06% 25.94% 57.55% 84.05% 139.62% 82.92% 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 0.97 0.98 1.08 0.88 0.76 0.66 6.26%
  YoY % -2.06% -1.02% -9.26% 22.73% 15.79% 15.15% -
  Horiz. % 143.94% 146.97% 148.48% 163.64% 133.33% 115.15% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/11/15 27/11/14 29/11/13 30/11/12 30/11/11 30/11/10 26/11/09 -
Price 9.3000 8.1000 9.0000 8.4000 6.9000 4.8100 4.0000 -
P/RPS 0.60 0.48 0.49 0.38 0.32 0.36 0.41 6.55%
  YoY % 25.00% -2.04% 28.95% 18.75% -11.11% -12.20% -
  Horiz. % 146.34% 117.07% 119.51% 92.68% 78.05% 87.80% 100.00%
P/EPS 42.72 27.29 13.04 8.75 5.92 9.52 8.14 31.81%
  YoY % 56.54% 109.28% 49.03% 47.80% -37.82% 16.95% -
  Horiz. % 524.82% 335.26% 160.20% 107.49% 72.73% 116.95% 100.00%
EY 2.34 3.66 7.67 11.42 16.90 10.51 12.28 -24.13%
  YoY % -36.07% -52.28% -32.84% -32.43% 60.80% -14.41% -
  Horiz. % 19.06% 29.80% 62.46% 93.00% 137.62% 85.59% 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 0.97 1.04 1.12 1.02 0.84 0.75 6.43%
  YoY % 12.37% -6.73% -7.14% 9.80% 21.43% 12.00% -
  Horiz. % 145.33% 129.33% 138.67% 149.33% 136.00% 112.00% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

442  660  559  944 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX-WD 0.375+0.025 
 DNEX 0.72+0.005 
 XOX 0.090.00 
 GFM-WC 0.075+0.035 
 SIGN-WA 0.10+0.03 
 MPAY 0.23-0.035 
 PUNCAK 0.475+0.09 
 MSM 0.98+0.125 
 MTRONIC 0.08-0.005 
 ITRONIC 0.48+0.095 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Stock Pick Year 2021 - 26 Feb Result Stock Pick Contest Year 2021
2. Monday Limit Up Lah! RM3.8B Project Win!!! VIVOCOM RETAIL POWER RALLY GO GO GO!!!!
3. Vivocom March Super Bull Run !!! Covid Trader
4. A TRULY OVERLOOKED STEEL STOCK !!!! Investhor's Mighty Hammer of Wisdom
5. TOPGLOV applies for dual primary listing on Hong Kong bourse gloveharicut
6. Vivocom 3月超强牛市!!! VIVOCOM RETAIL POWER RALLY GO GO GO!!!!
7. Vivocom March SuperBull Run !!! Covid Trader
8. Supermax: My last sermon - Koon Yew Yin Koon Yew Yin's Blog
PARTNERS & BROKERS