Highlights

[BLDPLNT] YoY TTM Result on 2013-09-30 [#3]

Stock [BLDPLNT]: BLD PLANTATION BHD
Announcement Date 29-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Sep-2013  [#3]
Profit Trend QoQ -     7.08%    YoY -     -20.92%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 1,734,866 1,445,361 1,571,028 1,703,612 1,892,708 1,818,242 1,149,230 7.10%
  YoY % 20.03% -8.00% -7.78% -9.99% 4.10% 58.21% -
  Horiz. % 150.96% 125.77% 136.70% 148.24% 164.69% 158.21% 100.00%
PBT 17,096 21,978 27,308 86,419 91,472 132,021 53,494 -17.30%
  YoY % -22.21% -19.52% -68.40% -5.52% -30.71% 146.80% -
  Horiz. % 31.96% 41.08% 51.05% 161.55% 170.99% 246.80% 100.00%
Tax -7,478 -1,771 533 -22,248 -9,508 -32,573 -11,597 -7.05%
  YoY % -322.25% -432.27% 102.40% -133.99% 70.81% -180.87% -
  Horiz. % 64.48% 15.27% -4.60% 191.84% 81.99% 280.87% 100.00%
NP 9,618 20,207 27,841 64,171 81,964 99,448 41,897 -21.73%
  YoY % -52.40% -27.42% -56.61% -21.71% -17.58% 137.36% -
  Horiz. % 22.96% 48.23% 66.45% 153.16% 195.63% 237.36% 100.00%
NP to SH 8,978 20,354 27,754 64,526 81,593 99,132 42,949 -22.94%
  YoY % -55.89% -26.66% -56.99% -20.92% -17.69% 130.81% -
  Horiz. % 20.90% 47.39% 64.62% 150.24% 189.98% 230.81% 100.00%
Tax Rate 43.74 % 8.06 % -1.95 % 25.74 % 10.39 % 24.67 % 21.68 % 12.40%
  YoY % 442.68% 513.33% -107.58% 147.74% -57.88% 13.79% -
  Horiz. % 201.75% 37.18% -8.99% 118.73% 47.92% 113.79% 100.00%
Total Cost 1,725,248 1,425,154 1,543,187 1,639,441 1,810,744 1,718,794 1,107,333 7.66%
  YoY % 21.06% -7.65% -5.87% -9.46% 5.35% 55.22% -
  Horiz. % 155.80% 128.70% 139.36% 148.05% 163.52% 155.22% 100.00%
Net Worth 808,774 801,294 784,465 807,840 636,069 572,855 485,224 8.88%
  YoY % 0.93% 2.15% -2.89% 27.00% 11.04% 18.06% -
  Horiz. % 166.68% 165.14% 161.67% 166.49% 131.09% 118.06% 100.00%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 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
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 808,774 801,294 784,465 807,840 636,069 572,855 485,224 8.88%
  YoY % 0.93% 2.15% -2.89% 27.00% 11.04% 18.06% -
  Horiz. % 166.68% 165.14% 161.67% 166.49% 131.09% 118.06% 100.00%
NOSH 93,500 93,500 93,500 93,500 85,036 84,993 84,977 1.60%
  YoY % 0.00% 0.00% 0.00% 9.95% 0.05% 0.02% -
  Horiz. % 110.03% 110.03% 110.03% 110.03% 100.07% 100.02% 100.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 0.55 % 1.40 % 1.77 % 3.77 % 4.33 % 5.47 % 3.65 % -27.03%
  YoY % -60.71% -20.90% -53.05% -12.93% -20.84% 49.86% -
  Horiz. % 15.07% 38.36% 48.49% 103.29% 118.63% 149.86% 100.00%
ROE 1.11 % 2.54 % 3.54 % 7.99 % 12.83 % 17.30 % 8.85 % -29.23%
  YoY % -56.30% -28.25% -55.69% -37.72% -25.84% 95.48% -
  Horiz. % 12.54% 28.70% 40.00% 90.28% 144.97% 195.48% 100.00%
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 1,855.47 1,545.84 1,680.24 1,822.04 2,225.77 2,139.28 1,352.39 5.41%
  YoY % 20.03% -8.00% -7.78% -18.14% 4.04% 58.19% -
  Horiz. % 137.20% 114.30% 124.24% 134.73% 164.58% 158.19% 100.00%
EPS 9.60 21.77 29.68 69.01 95.95 116.64 50.54 -24.16%
  YoY % -55.90% -26.65% -56.99% -28.08% -17.74% 130.79% -
  Horiz. % 18.99% 43.07% 58.73% 136.55% 189.85% 230.79% 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 8.6500 8.5700 8.3900 8.6400 7.4800 6.7400 5.7100 7.16%
  YoY % 0.93% 2.15% -2.89% 15.51% 10.98% 18.04% -
  Horiz. % 151.49% 150.09% 146.94% 151.31% 131.00% 118.04% 100.00%
Adjusted Per Share Value based on latest NOSH - 93,500
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 1,855.47 1,545.84 1,680.24 1,822.04 2,024.29 1,944.64 1,229.12 7.10%
  YoY % 20.03% -8.00% -7.78% -9.99% 4.10% 58.21% -
  Horiz. % 150.96% 125.77% 136.70% 148.24% 164.69% 158.21% 100.00%
EPS 9.60 21.77 29.68 69.01 87.27 106.02 45.93 -22.95%
  YoY % -55.90% -26.65% -56.99% -20.92% -17.69% 130.83% -
  Horiz. % 20.90% 47.40% 64.62% 150.25% 190.01% 230.83% 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 8.6500 8.5700 8.3900 8.6400 6.8029 6.1268 5.1896 8.88%
  YoY % 0.93% 2.15% -2.89% 27.00% 11.04% 18.06% -
  Horiz. % 166.68% 165.14% 161.67% 166.49% 131.09% 118.06% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 8.5000 8.1000 8.1000 8.5000 8.0900 5.9200 4.3200 -
P/RPS 0.46 0.52 0.48 0.47 0.36 0.28 0.32 6.23%
  YoY % -11.54% 8.33% 2.13% 30.56% 28.57% -12.50% -
  Horiz. % 143.75% 162.50% 150.00% 146.88% 112.50% 87.50% 100.00%
P/EPS 88.52 37.21 27.29 12.32 8.43 5.08 8.55 47.58%
  YoY % 137.89% 36.35% 121.51% 46.14% 65.94% -40.58% -
  Horiz. % 1,035.32% 435.20% 319.18% 144.09% 98.60% 59.42% 100.00%
EY 1.13 2.69 3.66 8.12 11.86 19.70 11.70 -32.24%
  YoY % -57.99% -26.50% -54.93% -31.53% -39.80% 68.38% -
  Horiz. % 9.66% 22.99% 31.28% 69.40% 101.37% 168.38% 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 0.98 0.95 0.97 0.98 1.08 0.88 0.76 4.32%
  YoY % 3.16% -2.06% -1.02% -9.26% 22.73% 15.79% -
  Horiz. % 128.95% 125.00% 127.63% 128.95% 142.11% 115.79% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 29/11/16 30/11/15 27/11/14 29/11/13 30/11/12 30/11/11 30/11/10 -
Price 8.5000 9.3000 8.1000 9.0000 8.4000 6.9000 4.8100 -
P/RPS 0.46 0.60 0.48 0.49 0.38 0.32 0.36 4.17%
  YoY % -23.33% 25.00% -2.04% 28.95% 18.75% -11.11% -
  Horiz. % 127.78% 166.67% 133.33% 136.11% 105.56% 88.89% 100.00%
P/EPS 88.52 42.72 27.29 13.04 8.75 5.92 9.52 44.96%
  YoY % 107.21% 56.54% 109.28% 49.03% 47.80% -37.82% -
  Horiz. % 929.83% 448.74% 286.66% 136.97% 91.91% 62.18% 100.00%
EY 1.13 2.34 3.66 7.67 11.42 16.90 10.51 -31.02%
  YoY % -51.71% -36.07% -52.28% -32.84% -32.43% 60.80% -
  Horiz. % 10.75% 22.26% 34.82% 72.98% 108.66% 160.80% 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 0.98 1.09 0.97 1.04 1.12 1.02 0.84 2.60%
  YoY % -10.09% 12.37% -6.73% -7.14% 9.80% 21.43% -
  Horiz. % 116.67% 129.76% 115.48% 123.81% 133.33% 121.43% 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

1497 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 1.870.00 
 UCREST 0.270.00 
 PUC 0.0950.00 
 WILLOW 0.5150.00 
 IRIS 0.3350.00 
 BTECH 0.520.00 
 3A 0.790.00 
 M3TECH 0.0450.00 
 LAMBO 0.020.00 
 NETX 0.1050.00 

FEATURED POSTS

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