Highlights

[BLDPLNT] YoY TTM Result on 2013-03-31 [#1]

Stock [BLDPLNT]: BLD PLANTATION BHD
Announcement Date 31-May-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Mar-2013  [#1]
Profit Trend QoQ -     -14.83%    YoY -     -13.30%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 1,462,976 1,493,961 1,632,439 1,789,686 1,967,049 1,494,955 924,914 7.93%
  YoY % -2.07% -8.48% -8.79% -9.02% 31.58% 61.63% -
  Horiz. % 158.17% 161.52% 176.50% 193.50% 212.67% 161.63% 100.00%
PBT 401 40,490 42,083 99,994 98,371 101,224 56,132 -56.08%
  YoY % -99.01% -3.79% -57.91% 1.65% -2.82% 80.33% -
  Horiz. % 0.71% 72.13% 74.97% 178.14% 175.25% 180.33% 100.00%
Tax 3,525 -12,599 -1,324 -24,341 -11,307 -25,647 -12,507 -
  YoY % 127.98% -851.59% 94.56% -115.27% 55.91% -105.06% -
  Horiz. % -28.18% 100.74% 10.59% 194.62% 90.41% 205.06% 100.00%
NP 3,926 27,891 40,759 75,653 87,064 75,577 43,625 -33.03%
  YoY % -85.92% -31.57% -46.12% -13.11% 15.20% 73.24% -
  Horiz. % 9.00% 63.93% 93.43% 173.42% 199.57% 173.24% 100.00%
NP to SH 3,486 28,285 40,659 75,387 86,951 76,558 43,553 -34.33%
  YoY % -87.68% -30.43% -46.07% -13.30% 13.58% 75.78% -
  Horiz. % 8.00% 64.94% 93.36% 173.09% 199.64% 175.78% 100.00%
Tax Rate -879.05 % 31.12 % 3.15 % 24.34 % 11.49 % 25.34 % 22.28 % -
  YoY % -2,924.71% 887.94% -87.06% 111.84% -54.66% 13.73% -
  Horiz. % -3,945.47% 139.68% 14.14% 109.25% 51.57% 113.73% 100.00%
Total Cost 1,459,050 1,466,070 1,591,680 1,714,033 1,879,985 1,419,378 881,289 8.76%
  YoY % -0.48% -7.89% -7.14% -8.83% 32.45% 61.06% -
  Horiz. % 165.56% 166.36% 180.61% 194.49% 213.32% 161.06% 100.00%
Net Worth 800,360 800,360 776,985 673,815 615,295 542,331 474,222 9.11%
  YoY % 0.00% 3.01% 15.31% 9.51% 13.45% 14.36% -
  Horiz. % 168.77% 168.77% 163.84% 142.09% 129.75% 114.36% 100.00%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 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
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 800,360 800,360 776,985 673,815 615,295 542,331 474,222 9.11%
  YoY % 0.00% 3.01% 15.31% 9.51% 13.45% 14.36% -
  Horiz. % 168.77% 168.77% 163.84% 142.09% 129.75% 114.36% 100.00%
NOSH 93,500 93,500 93,500 84,863 84,985 85,004 84,986 1.60%
  YoY % 0.00% 0.00% 10.18% -0.14% -0.02% 0.02% -
  Horiz. % 110.02% 110.02% 110.02% 99.86% 100.00% 100.02% 100.00%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 0.27 % 1.87 % 2.50 % 4.23 % 4.43 % 5.06 % 4.72 % -37.90%
  YoY % -85.56% -25.20% -40.90% -4.51% -12.45% 7.20% -
  Horiz. % 5.72% 39.62% 52.97% 89.62% 93.86% 107.20% 100.00%
ROE 0.44 % 3.53 % 5.23 % 11.19 % 14.13 % 14.12 % 9.18 % -39.70%
  YoY % -87.54% -32.50% -53.26% -20.81% 0.07% 53.81% -
  Horiz. % 4.79% 38.45% 56.97% 121.90% 153.92% 153.81% 100.00%
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 1,564.68 1,597.82 1,745.92 2,108.90 2,314.57 1,758.67 1,088.31 6.23%
  YoY % -2.07% -8.48% -17.21% -8.89% 31.61% 61.60% -
  Horiz. % 143.77% 146.82% 160.42% 193.78% 212.68% 161.60% 100.00%
EPS 3.73 30.25 43.49 88.83 102.31 90.06 51.25 -35.36%
  YoY % -87.67% -30.44% -51.04% -13.18% 13.60% 75.73% -
  Horiz. % 7.28% 59.02% 84.86% 173.33% 199.63% 175.73% 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 8.5600 8.5600 8.3100 7.9400 7.2400 6.3800 5.5800 7.39%
  YoY % 0.00% 3.01% 4.66% 9.67% 13.48% 14.34% -
  Horiz. % 153.41% 153.41% 148.92% 142.29% 129.75% 114.34% 100.00%
Adjusted Per Share Value based on latest NOSH - 93,500
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 1,564.68 1,597.82 1,745.92 1,914.10 2,103.80 1,598.88 989.21 7.93%
  YoY % -2.07% -8.48% -8.79% -9.02% 31.58% 61.63% -
  Horiz. % 158.17% 161.52% 176.50% 193.50% 212.67% 161.63% 100.00%
EPS 3.73 30.25 43.49 80.63 93.00 81.88 46.58 -34.32%
  YoY % -87.67% -30.44% -46.06% -13.30% 13.58% 75.78% -
  Horiz. % 8.01% 64.94% 93.37% 173.10% 199.66% 175.78% 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 8.5600 8.5600 8.3100 7.2066 6.5807 5.8003 5.0719 9.11%
  YoY % 0.00% 3.01% 15.31% 9.51% 13.45% 14.36% -
  Horiz. % 168.77% 168.77% 163.84% 142.09% 129.75% 114.36% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 8.7000 8.2000 8.9000 8.3700 9.2300 5.1000 3.9200 -
P/RPS 0.56 0.51 0.51 0.40 0.40 0.29 0.36 7.63%
  YoY % 9.80% 0.00% 27.50% 0.00% 37.93% -19.44% -
  Horiz. % 155.56% 141.67% 141.67% 111.11% 111.11% 80.56% 100.00%
P/EPS 233.35 27.11 20.47 9.42 9.02 5.66 7.65 76.67%
  YoY % 760.75% 32.44% 117.30% 4.43% 59.36% -26.01% -
  Horiz. % 3,050.33% 354.38% 267.58% 123.14% 117.91% 73.99% 100.00%
EY 0.43 3.69 4.89 10.61 11.08 17.66 13.07 -43.36%
  YoY % -88.35% -24.54% -53.91% -4.24% -37.26% 35.12% -
  Horiz. % 3.29% 28.23% 37.41% 81.18% 84.77% 135.12% 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 1.02 0.96 1.07 1.05 1.27 0.80 0.70 6.47%
  YoY % 6.25% -10.28% 1.90% -17.32% 58.75% 14.29% -
  Horiz. % 145.71% 137.14% 152.86% 150.00% 181.43% 114.29% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 30/05/16 28/05/15 28/05/14 31/05/13 31/05/12 31/05/11 27/05/10 -
Price 8.7500 8.0500 8.7000 8.7500 8.0000 5.4300 3.7000 -
P/RPS 0.56 0.50 0.50 0.41 0.35 0.31 0.34 8.66%
  YoY % 12.00% 0.00% 21.95% 17.14% 12.90% -8.82% -
  Horiz. % 164.71% 147.06% 147.06% 120.59% 102.94% 91.18% 100.00%
P/EPS 234.69 26.61 20.01 9.85 7.82 6.03 7.22 78.55%
  YoY % 781.96% 32.98% 103.15% 25.96% 29.68% -16.48% -
  Horiz. % 3,250.55% 368.56% 277.15% 136.43% 108.31% 83.52% 100.00%
EY 0.43 3.76 5.00 10.15 12.79 16.59 13.85 -43.91%
  YoY % -88.56% -24.80% -50.74% -20.64% -22.91% 19.78% -
  Horiz. % 3.10% 27.15% 36.10% 73.29% 92.35% 119.78% 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 1.02 0.94 1.05 1.10 1.10 0.85 0.66 7.52%
  YoY % 8.51% -10.48% -4.55% 0.00% 29.41% 28.79% -
  Horiz. % 154.55% 142.42% 159.09% 166.67% 166.67% 128.79% 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.
 


 

407  295  534  763 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.01-0.005 
 SAPNRG 0.295-0.005 
 TIGER 0.075+0.015 
 ARMADA 0.53+0.005 
 HSI-H8F 0.25-0.085 
 FINTEC 0.08+0.01 
 AT 0.085+0.01 
 KNM 0.425-0.015 
 DGB 0.16+0.01 
 HSI-C7F 0.27+0.065 
Partners & Brokers