Highlights

[BLDPLNT] YoY TTM Result on 2014-09-30 [#3]

Stock [BLDPLNT]: BLD PLANTATION BHD
Announcement Date 27-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Sep-2014  [#3]
Profit Trend QoQ -     -32.41%    YoY -     -56.99%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 31/12/07 CAGR
Revenue 2,084,715 1,734,866 1,445,361 1,571,028 1,703,612 1,892,708 1,818,242 2.30%
  YoY % 20.17% 20.03% -8.00% -7.78% -9.99% 4.10% -
  Horiz. % 114.66% 95.41% 79.49% 86.40% 93.70% 104.10% 100.00%
PBT 36,800 17,096 21,978 27,308 86,419 91,472 132,021 -19.16%
  YoY % 115.26% -22.21% -19.52% -68.40% -5.52% -30.71% -
  Horiz. % 27.87% 12.95% 16.65% 20.68% 65.46% 69.29% 100.00%
Tax -14,259 -7,478 -1,771 533 -22,248 -9,508 -32,573 -12.85%
  YoY % -90.68% -322.25% -432.27% 102.40% -133.99% 70.81% -
  Horiz. % 43.78% 22.96% 5.44% -1.64% 68.30% 29.19% 100.00%
NP 22,541 9,618 20,207 27,841 64,171 81,964 99,448 -21.90%
  YoY % 134.36% -52.40% -27.42% -56.61% -21.71% -17.58% -
  Horiz. % 22.67% 9.67% 20.32% 28.00% 64.53% 82.42% 100.00%
NP to SH 21,387 8,978 20,354 27,754 64,526 81,593 99,132 -22.54%
  YoY % 138.22% -55.89% -26.66% -56.99% -20.92% -17.69% -
  Horiz. % 21.57% 9.06% 20.53% 28.00% 65.09% 82.31% 100.00%
Tax Rate 38.75 % 43.74 % 8.06 % -1.95 % 25.74 % 10.39 % 24.67 % 7.81%
  YoY % -11.41% 442.68% 513.33% -107.58% 147.74% -57.88% -
  Horiz. % 157.07% 177.30% 32.67% -7.90% 104.34% 42.12% 100.00%
Total Cost 2,062,174 1,725,248 1,425,154 1,543,187 1,639,441 1,810,744 1,718,794 3.08%
  YoY % 19.53% 21.06% -7.65% -5.87% -9.46% 5.35% -
  Horiz. % 119.98% 100.38% 82.92% 89.78% 95.38% 105.35% 100.00%
Net Worth 826,540 808,774 801,294 784,465 807,840 636,069 572,855 6.29%
  YoY % 2.20% 0.93% 2.15% -2.89% 27.00% 11.04% -
  Horiz. % 144.28% 141.18% 139.88% 136.94% 141.02% 111.04% 100.00%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 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
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 826,540 808,774 801,294 784,465 807,840 636,069 572,855 6.29%
  YoY % 2.20% 0.93% 2.15% -2.89% 27.00% 11.04% -
  Horiz. % 144.28% 141.18% 139.88% 136.94% 141.02% 111.04% 100.00%
NOSH 93,500 93,500 93,500 93,500 93,500 85,036 84,993 1.60%
  YoY % 0.00% 0.00% 0.00% 0.00% 9.95% 0.05% -
  Horiz. % 110.01% 110.01% 110.01% 110.01% 110.01% 100.05% 100.00%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 1.08 % 0.55 % 1.40 % 1.77 % 3.77 % 4.33 % 5.47 % -23.67%
  YoY % 96.36% -60.71% -20.90% -53.05% -12.93% -20.84% -
  Horiz. % 19.74% 10.05% 25.59% 32.36% 68.92% 79.16% 100.00%
ROE 2.59 % 1.11 % 2.54 % 3.54 % 7.99 % 12.83 % 17.30 % -27.11%
  YoY % 133.33% -56.30% -28.25% -55.69% -37.72% -25.84% -
  Horiz. % 14.97% 6.42% 14.68% 20.46% 46.18% 74.16% 100.00%
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 2,229.64 1,855.47 1,545.84 1,680.24 1,822.04 2,225.77 2,139.28 0.69%
  YoY % 20.17% 20.03% -8.00% -7.78% -18.14% 4.04% -
  Horiz. % 104.22% 86.73% 72.26% 78.54% 85.17% 104.04% 100.00%
EPS 22.87 9.60 21.77 29.68 69.01 95.95 116.64 -23.76%
  YoY % 138.23% -55.90% -26.65% -56.99% -28.08% -17.74% -
  Horiz. % 19.61% 8.23% 18.66% 25.45% 59.16% 82.26% 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 8.8400 8.6500 8.5700 8.3900 8.6400 7.4800 6.7400 4.62%
  YoY % 2.20% 0.93% 2.15% -2.89% 15.51% 10.98% -
  Horiz. % 131.16% 128.34% 127.15% 124.48% 128.19% 110.98% 100.00%
Adjusted Per Share Value based on latest NOSH - 93,500
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 2,229.64 1,855.47 1,545.84 1,680.24 1,822.04 2,024.29 1,944.64 2.30%
  YoY % 20.17% 20.03% -8.00% -7.78% -9.99% 4.10% -
  Horiz. % 114.66% 95.41% 79.49% 86.40% 93.70% 104.10% 100.00%
EPS 22.87 9.60 21.77 29.68 69.01 87.27 106.02 -22.54%
  YoY % 138.23% -55.90% -26.65% -56.99% -20.92% -17.69% -
  Horiz. % 21.57% 9.05% 20.53% 27.99% 65.09% 82.31% 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 8.8400 8.6500 8.5700 8.3900 8.6400 6.8029 6.1268 6.29%
  YoY % 2.20% 0.93% 2.15% -2.89% 27.00% 11.04% -
  Horiz. % 144.28% 141.18% 139.88% 136.94% 141.02% 111.04% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 8.4000 8.5000 8.1000 8.1000 8.5000 8.0900 5.9200 -
P/RPS 0.38 0.46 0.52 0.48 0.47 0.36 0.28 5.22%
  YoY % -17.39% -11.54% 8.33% 2.13% 30.56% 28.57% -
  Horiz. % 135.71% 164.29% 185.71% 171.43% 167.86% 128.57% 100.00%
P/EPS 36.72 88.52 37.21 27.29 12.32 8.43 5.08 39.01%
  YoY % -58.52% 137.89% 36.35% 121.51% 46.14% 65.94% -
  Horiz. % 722.83% 1,742.52% 732.48% 537.20% 242.52% 165.94% 100.00%
EY 2.72 1.13 2.69 3.66 8.12 11.86 19.70 -28.09%
  YoY % 140.71% -57.99% -26.50% -54.93% -31.53% -39.80% -
  Horiz. % 13.81% 5.74% 13.65% 18.58% 41.22% 60.20% 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 0.98 0.95 0.97 0.98 1.08 0.88 1.28%
  YoY % -3.06% 3.16% -2.06% -1.02% -9.26% 22.73% -
  Horiz. % 107.95% 111.36% 107.95% 110.23% 111.36% 122.73% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 30/11/17 29/11/16 30/11/15 27/11/14 29/11/13 30/11/12 30/11/11 -
Price 8.3600 8.5000 9.3000 8.1000 9.0000 8.4000 6.9000 -
P/RPS 0.37 0.46 0.60 0.48 0.49 0.38 0.32 2.45%
  YoY % -19.57% -23.33% 25.00% -2.04% 28.95% 18.75% -
  Horiz. % 115.62% 143.75% 187.50% 150.00% 153.13% 118.75% 100.00%
P/EPS 36.55 88.52 42.72 27.29 13.04 8.75 5.92 35.41%
  YoY % -58.71% 107.21% 56.54% 109.28% 49.03% 47.80% -
  Horiz. % 617.40% 1,495.27% 721.62% 460.98% 220.27% 147.80% 100.00%
EY 2.74 1.13 2.34 3.66 7.67 11.42 16.90 -26.14%
  YoY % 142.48% -51.71% -36.07% -52.28% -32.84% -32.43% -
  Horiz. % 16.21% 6.69% 13.85% 21.66% 45.38% 67.57% 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 0.98 1.09 0.97 1.04 1.12 1.02 -1.18%
  YoY % -3.06% -10.09% 12.37% -6.73% -7.14% 9.80% -
  Horiz. % 93.14% 96.08% 106.86% 95.10% 101.96% 109.80% 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
 
 

327  588  582 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MINDA 0.175+0.055 
 LUSTER 0.22-0.025 
 CNI 0.215+0.02 
 FOCUS-WD 0.010.00 
 BJCORP 0.40-0.03 
 DNEX 0.82+0.005 
 PERMAJU 0.18-0.01 
 FOCUS 0.405-0.055 
 KTG 0.245-0.015 
 LUSTER-WA 0.125-0.03 

FEATURED POSTS

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