Highlights

[BLDPLNT] YoY TTM Result on 2014-12-31 [#4]

Stock [BLDPLNT]: BLD PLANTATION BHD
Announcement Date 27-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Dec-2014  [#4]
Profit Trend QoQ -     19.95%    YoY -     -10.18%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 2,134,642 1,847,519 1,440,443 1,558,192 1,634,466 1,913,764 1,896,656 1.99%
  YoY % 15.54% 28.26% -7.56% -4.67% -14.59% 0.90% -
  Horiz. % 112.55% 97.41% 75.95% 82.15% 86.18% 100.90% 100.00%
PBT 56,557 41,315 -11,952 46,650 36,525 118,230 125,761 -12.46%
  YoY % 36.89% 445.67% -125.62% 27.72% -69.11% -5.99% -
  Horiz. % 44.97% 32.85% -9.50% 37.09% 29.04% 94.01% 100.00%
Tax -15,927 -18,020 5,825 -13,633 328 -29,172 -19,155 -3.03%
  YoY % 11.61% -409.36% 142.73% -4,256.40% 101.12% -52.29% -
  Horiz. % 83.15% 94.07% -30.41% 71.17% -1.71% 152.29% 100.00%
NP 40,630 23,295 -6,127 33,017 36,853 89,058 106,606 -14.84%
  YoY % 74.42% 480.20% -118.56% -10.41% -58.62% -16.46% -
  Horiz. % 38.11% 21.85% -5.75% 30.97% 34.57% 83.54% 100.00%
NP to SH 39,602 22,499 -6,380 33,291 37,063 88,511 106,599 -15.20%
  YoY % 76.02% 452.65% -119.16% -10.18% -58.13% -16.97% -
  Horiz. % 37.15% 21.11% -5.99% 31.23% 34.77% 83.03% 100.00%
Tax Rate 28.16 % 43.62 % - % 29.22 % -0.90 % 24.67 % 15.23 % 10.78%
  YoY % -35.44% 0.00% 0.00% 3,346.67% -103.65% 61.98% -
  Horiz. % 184.90% 286.41% 0.00% 191.86% -5.91% 161.98% 100.00%
Total Cost 2,094,012 1,824,224 1,446,570 1,525,175 1,597,613 1,824,706 1,790,050 2.65%
  YoY % 14.79% 26.11% -5.15% -4.53% -12.45% 1.94% -
  Horiz. % 116.98% 101.91% 80.81% 85.20% 89.25% 101.94% 100.00%
Net Worth 847,110 810,645 789,996 800,360 805,969 594,909 594,940 6.06%
  YoY % 4.50% 2.61% -1.29% -0.70% 35.48% -0.01% -
  Horiz. % 142.39% 136.26% 132.79% 134.53% 135.47% 99.99% 100.00%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 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
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 847,110 810,645 789,996 800,360 805,969 594,909 594,940 6.06%
  YoY % 4.50% 2.61% -1.29% -0.70% 35.48% -0.01% -
  Horiz. % 142.39% 136.26% 132.79% 134.53% 135.47% 99.99% 100.00%
NOSH 93,500 93,500 93,490 93,500 93,500 84,987 84,991 1.60%
  YoY % 0.00% 0.01% -0.01% 0.00% 10.02% -0.01% -
  Horiz. % 110.01% 110.01% 110.00% 110.01% 110.01% 99.99% 100.00%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 1.90 % 1.26 % -0.43 % 2.12 % 2.25 % 4.65 % 5.62 % -16.52%
  YoY % 50.79% 393.02% -120.28% -5.78% -51.61% -17.26% -
  Horiz. % 33.81% 22.42% -7.65% 37.72% 40.04% 82.74% 100.00%
ROE 4.67 % 2.78 % -0.81 % 4.16 % 4.60 % 14.88 % 17.92 % -20.06%
  YoY % 67.99% 443.21% -119.47% -9.57% -69.09% -16.96% -
  Horiz. % 26.06% 15.51% -4.52% 23.21% 25.67% 83.04% 100.00%
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 2,283.04 1,975.96 1,540.73 1,666.52 1,748.09 2,251.83 2,231.58 0.38%
  YoY % 15.54% 28.25% -7.55% -4.67% -22.37% 0.91% -
  Horiz. % 102.31% 88.55% 69.04% 74.68% 78.33% 100.91% 100.00%
EPS 42.36 24.06 -6.82 35.61 39.64 104.15 125.42 -16.54%
  YoY % 76.06% 452.79% -119.15% -10.17% -61.94% -16.96% -
  Horiz. % 33.77% 19.18% -5.44% 28.39% 31.61% 83.04% 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 9.0600 8.6700 8.4500 8.5600 8.6200 7.0000 7.0000 4.39%
  YoY % 4.50% 2.60% -1.29% -0.70% 23.14% 0.00% -
  Horiz. % 129.43% 123.86% 120.71% 122.29% 123.14% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 93,500
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 2,283.04 1,975.96 1,540.58 1,666.52 1,748.09 2,046.81 2,028.51 1.99%
  YoY % 15.54% 28.26% -7.56% -4.67% -14.59% 0.90% -
  Horiz. % 112.55% 97.41% 75.95% 82.15% 86.18% 100.90% 100.00%
EPS 42.36 24.06 -6.82 35.61 39.64 94.66 114.01 -15.20%
  YoY % 76.06% 452.79% -119.15% -10.17% -58.12% -16.97% -
  Horiz. % 37.15% 21.10% -5.98% 31.23% 34.77% 83.03% 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 9.0600 8.6700 8.4492 8.5600 8.6200 6.3627 6.3630 6.06%
  YoY % 4.50% 2.61% -1.29% -0.70% 35.48% -0.00% -
  Horiz. % 142.39% 136.26% 132.79% 134.53% 135.47% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 8.3400 8.5000 9.2000 7.6500 8.9500 8.2900 7.2900 -
P/RPS 0.37 0.43 0.60 0.46 0.51 0.37 0.33 1.92%
  YoY % -13.95% -28.33% 30.43% -9.80% 37.84% 12.12% -
  Horiz. % 112.12% 130.30% 181.82% 139.39% 154.55% 112.12% 100.00%
P/EPS 19.69 35.32 -134.81 21.49 22.58 7.96 5.81 22.54%
  YoY % -44.25% 126.20% -727.32% -4.83% 183.67% 37.01% -
  Horiz. % 338.90% 607.92% -2,320.31% 369.88% 388.64% 137.01% 100.00%
EY 5.08 2.83 -0.74 4.65 4.43 12.56 17.20 -18.38%
  YoY % 79.51% 482.43% -115.91% 4.97% -64.73% -26.98% -
  Horiz. % 29.53% 16.45% -4.30% 27.03% 25.76% 73.02% 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 0.92 0.98 1.09 0.89 1.04 1.18 1.04 -2.02%
  YoY % -6.12% -10.09% 22.47% -14.42% -11.86% 13.46% -
  Horiz. % 88.46% 94.23% 104.81% 85.58% 100.00% 113.46% 100.00%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 28/02/18 28/02/17 29/02/16 27/02/15 28/02/14 28/02/13 29/02/12 -
Price 8.2100 8.5300 9.2000 8.0000 8.8700 8.3200 9.5000 -
P/RPS 0.36 0.43 0.60 0.48 0.51 0.37 0.43 -2.92%
  YoY % -16.28% -28.33% 25.00% -5.88% 37.84% -13.95% -
  Horiz. % 83.72% 100.00% 139.53% 111.63% 118.60% 86.05% 100.00%
P/EPS 19.38 35.45 -134.81 22.47 22.38 7.99 7.57 16.94%
  YoY % -45.33% 126.30% -699.96% 0.40% 180.10% 5.55% -
  Horiz. % 256.01% 468.30% -1,780.85% 296.83% 295.64% 105.55% 100.00%
EY 5.16 2.82 -0.74 4.45 4.47 12.52 13.20 -14.48%
  YoY % 82.98% 481.08% -116.63% -0.45% -64.30% -5.15% -
  Horiz. % 39.09% 21.36% -5.61% 33.71% 33.86% 94.85% 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 0.91 0.98 1.09 0.93 1.03 1.19 1.36 -6.47%
  YoY % -7.14% -10.09% 17.20% -9.71% -13.45% -12.50% -
  Horiz. % 66.91% 72.06% 80.15% 68.38% 75.74% 87.50% 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.
 


 

208  533  496  1052 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MYEG 1.17-0.13 
 ARMADA 0.375-0.025 
 ALAM 0.13-0.01 
 SAPNRG 0.23-0.005 
 XOX 0.055+0.005 
 MTOUCHE 0.165-0.01 
 IRIS 0.1450.00 
 AIRASIA 1.12-0.04 
 PWRWELL 0.355-0.02 
 GAMUDA 3.61-0.37 

TOP ARTICLES

1. WORST IS OVER FOR THIS COMPANY !!! RENEWED BUYING INTEREST EMERGES !! Bursa Master
2. TUN DR M STAYING ON AFTER APAC END NOV 2020 & BEYOND VERY GOOD FOR NFCP BULL RUN, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. THE BIGGEST LOSERS IN PH'S GAME OF THRONES ARE DAP AND AMANAH save malaysia!!!
4. Government Stimulus on 27 Feb : Complete List of Stocks to Watch ! The Pelham Blue Fund
5. MYEG and Other Related Stocks to Watch on 24th Feb 2020 Weekly GreenTrades watchlist
6. Dayang: Intelligent investors versus ignorant investors - Koon Yew Yin Koon Yew Yin's Blog
7. Dayang: My advice for the board of directors - Koon Yew Yin Koon Yew Yin's Blog
8. TOP 10 VALUABLE INVESTMENT SECRETS MY JOHOR SIFU TAUGHT ME(REPOSTING) (Calvin Tan Research) THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers