Highlights

[BLDPLNT] YoY TTM Result on 2012-12-31 [#4]

Stock [BLDPLNT]: BLD PLANTATION BHD
Announcement Date 28-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Dec-2012  [#4]
Profit Trend QoQ -     8.48%    YoY -     -16.97%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 1,440,443 1,558,192 1,634,466 1,913,764 1,896,656 1,315,079 822,468 9.79%
  YoY % -7.56% -4.67% -14.59% 0.90% 44.22% 59.89% -
  Horiz. % 175.14% 189.45% 198.73% 232.69% 230.61% 159.89% 100.00%
PBT -11,952 46,650 36,525 118,230 125,761 77,069 39,577 -
  YoY % -125.62% 27.72% -69.11% -5.99% 63.18% 94.73% -
  Horiz. % -30.20% 117.87% 92.29% 298.73% 317.76% 194.73% 100.00%
Tax 5,825 -13,633 328 -29,172 -19,155 -17,326 -9,610 -
  YoY % 142.73% -4,256.40% 101.12% -52.29% -10.56% -80.29% -
  Horiz. % -60.61% 141.86% -3.41% 303.56% 199.32% 180.29% 100.00%
NP -6,127 33,017 36,853 89,058 106,606 59,743 29,967 -
  YoY % -118.56% -10.41% -58.62% -16.46% 78.44% 99.36% -
  Horiz. % -20.45% 110.18% 122.98% 297.19% 355.74% 199.36% 100.00%
NP to SH -6,380 33,291 37,063 88,511 106,599 60,607 30,103 -
  YoY % -119.16% -10.18% -58.13% -16.97% 75.89% 101.33% -
  Horiz. % -21.19% 110.59% 123.12% 294.03% 354.11% 201.33% 100.00%
Tax Rate - % 29.22 % -0.90 % 24.67 % 15.23 % 22.48 % 24.28 % -
  YoY % 0.00% 3,346.67% -103.65% 61.98% -32.25% -7.41% -
  Horiz. % 0.00% 120.35% -3.71% 101.61% 62.73% 92.59% 100.00%
Total Cost 1,446,570 1,525,175 1,597,613 1,824,706 1,790,050 1,255,336 792,501 10.54%
  YoY % -5.15% -4.53% -12.45% 1.94% 42.60% 58.40% -
  Horiz. % 182.53% 192.45% 201.59% 230.25% 225.87% 158.40% 100.00%
Net Worth 789,996 800,360 805,969 594,909 594,940 507,405 424,763 10.89%
  YoY % -1.29% -0.70% 35.48% -0.01% 17.25% 19.46% -
  Horiz. % 185.99% 188.42% 189.75% 140.06% 140.06% 119.46% 100.00%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 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
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 789,996 800,360 805,969 594,909 594,940 507,405 424,763 10.89%
  YoY % -1.29% -0.70% 35.48% -0.01% 17.25% 19.46% -
  Horiz. % 185.99% 188.42% 189.75% 140.06% 140.06% 119.46% 100.00%
NOSH 93,490 93,500 93,500 84,987 84,991 84,992 84,952 1.61%
  YoY % -0.01% 0.00% 10.02% -0.01% -0.00% 0.05% -
  Horiz. % 110.05% 110.06% 110.06% 100.04% 100.05% 100.05% 100.00%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin -0.43 % 2.12 % 2.25 % 4.65 % 5.62 % 4.54 % 3.64 % -
  YoY % -120.28% -5.78% -51.61% -17.26% 23.79% 24.73% -
  Horiz. % -11.81% 58.24% 61.81% 127.75% 154.40% 124.73% 100.00%
ROE -0.81 % 4.16 % 4.60 % 14.88 % 17.92 % 11.94 % 7.09 % -
  YoY % -119.47% -9.57% -69.09% -16.96% 50.08% 68.41% -
  Horiz. % -11.42% 58.67% 64.88% 209.87% 252.75% 168.41% 100.00%
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 1,540.73 1,666.52 1,748.09 2,251.83 2,231.58 1,547.29 968.15 8.05%
  YoY % -7.55% -4.67% -22.37% 0.91% 44.23% 59.82% -
  Horiz. % 159.14% 172.13% 180.56% 232.59% 230.50% 159.82% 100.00%
EPS -6.82 35.61 39.64 104.15 125.42 71.31 35.44 -
  YoY % -119.15% -10.17% -61.94% -16.96% 75.88% 101.21% -
  Horiz. % -19.24% 100.48% 111.85% 293.88% 353.89% 201.21% 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 8.4500 8.5600 8.6200 7.0000 7.0000 5.9700 5.0000 9.13%
  YoY % -1.29% -0.70% 23.14% 0.00% 17.25% 19.40% -
  Horiz. % 169.00% 171.20% 172.40% 140.00% 140.00% 119.40% 100.00%
Adjusted Per Share Value based on latest NOSH - 93,500
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 1,540.58 1,666.52 1,748.09 2,046.81 2,028.51 1,406.50 879.64 9.79%
  YoY % -7.56% -4.67% -14.59% 0.90% 44.22% 59.89% -
  Horiz. % 175.14% 189.45% 198.73% 232.69% 230.61% 159.89% 100.00%
EPS -6.82 35.61 39.64 94.66 114.01 64.82 32.20 -
  YoY % -119.15% -10.17% -58.12% -16.97% 75.89% 101.30% -
  Horiz. % -21.18% 110.59% 123.11% 293.98% 354.07% 201.30% 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 8.4492 8.5600 8.6200 6.3627 6.3630 5.4268 4.5429 10.89%
  YoY % -1.29% -0.70% 35.48% -0.00% 17.25% 19.46% -
  Horiz. % 185.99% 188.43% 189.75% 140.06% 140.06% 119.46% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 9.2000 7.6500 8.9500 8.2900 7.2900 5.2000 3.7500 -
P/RPS 0.60 0.46 0.51 0.37 0.33 0.34 0.39 7.44%
  YoY % 30.43% -9.80% 37.84% 12.12% -2.94% -12.82% -
  Horiz. % 153.85% 117.95% 130.77% 94.87% 84.62% 87.18% 100.00%
P/EPS -134.81 21.49 22.58 7.96 5.81 7.29 10.58 -
  YoY % -727.32% -4.83% 183.67% 37.01% -20.30% -31.10% -
  Horiz. % -1,274.20% 203.12% 213.42% 75.24% 54.91% 68.90% 100.00%
EY -0.74 4.65 4.43 12.56 17.20 13.71 9.45 -
  YoY % -115.91% 4.97% -64.73% -26.98% 25.46% 45.08% -
  Horiz. % -7.83% 49.21% 46.88% 132.91% 182.01% 145.08% 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 0.89 1.04 1.18 1.04 0.87 0.75 6.43%
  YoY % 22.47% -14.42% -11.86% 13.46% 19.54% 16.00% -
  Horiz. % 145.33% 118.67% 138.67% 157.33% 138.67% 116.00% 100.00%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 29/02/16 27/02/15 28/02/14 28/02/13 29/02/12 28/02/11 25/02/10 -
Price 9.2000 8.0000 8.8700 8.3200 9.5000 5.0800 3.8500 -
P/RPS 0.60 0.48 0.51 0.37 0.43 0.33 0.40 6.99%
  YoY % 25.00% -5.88% 37.84% -13.95% 30.30% -17.50% -
  Horiz. % 150.00% 120.00% 127.50% 92.50% 107.50% 82.50% 100.00%
P/EPS -134.81 22.47 22.38 7.99 7.57 7.12 10.86 -
  YoY % -699.96% 0.40% 180.10% 5.55% 6.32% -34.44% -
  Horiz. % -1,241.34% 206.91% 206.08% 73.57% 69.71% 65.56% 100.00%
EY -0.74 4.45 4.47 12.52 13.20 14.04 9.20 -
  YoY % -116.63% -0.45% -64.30% -5.15% -5.98% 52.61% -
  Horiz. % -8.04% 48.37% 48.59% 136.09% 143.48% 152.61% 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 0.93 1.03 1.19 1.36 0.85 0.77 5.96%
  YoY % 17.20% -9.71% -13.45% -12.50% 60.00% 10.39% -
  Horiz. % 141.56% 120.78% 133.77% 154.55% 176.62% 110.39% 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.
 


 

420  316  517  739 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EDUSPEC 0.03+0.005 
 XOX 0.050.00 
 PWORTH 0.02-0.005 
 XDL 0.17+0.01 
 PWRWELL 0.3750.00 
 PERDANA 0.47-0.01 
 ISTONE 0.24+0.015 
 MTOUCHE 0.175-0.015 
 INNATURE 0.59-0.065 
 HSI-H8T 0.48+0.045 
Partners & Brokers