[BLDPLNT] QoQ Annualized Quarter Result on 30-Sep-2013 [#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- 106.0%
YoY- -46.85%
Quarter Report
Latest QR
Upcoming QR
BLDPLNT's Result
BLDPLNT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 1,529,306 1,471,584 1,634,466 1,592,289 1,425,162 1,479,692 1,913,764 -13.92%
PBT 35,872 29,580 36,525 50,109 23,740 7,348 118,230 -54.94%
Tax -10,130 -8,476 328 -14,082 -6,722 -1,868 -29,172 -50.69%
NP 25,742 21,104 36,853 36,026 17,018 5,480 89,058 -56.38%
-
NP to SH 25,612 20,596 37,063 36,276 17,610 6,212 88,511 -56.35%
-
Tax Rate 28.24% 28.65% -0.90% 28.10% 28.32% 25.42% 24.67% -
Total Cost 1,503,564 1,450,480 1,597,613 1,556,262 1,408,144 1,474,212 1,824,706 -12.13%
-
Net Worth 779,790 776,555 805,969 807,840 748,434 673,815 673,196 10.32%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 779,790 776,555 805,969 807,840 748,434 673,815 673,196 10.32%
NOSH 93,500 93,448 93,500 93,500 93,500 84,863 84,999 6.57%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 1.68% 1.43% 2.25% 2.26% 1.19% 0.37% 4.65% -
ROE 3.28% 2.65% 4.60% 4.49% 2.35% 0.92% 13.15% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 1,635.62 1,574.76 1,748.09 1,702.98 1,656.65 1,743.62 2,251.50 -19.23%
EPS 27.38 22.04 41.39 41.12 20.58 7.32 104.13 -59.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 8.34 8.31 8.62 8.64 8.70 7.94 7.92 3.51%
Adjusted Per Share Value based on latest NOSH - 93,500
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 1,635.14 1,573.42 1,747.57 1,702.48 1,523.79 1,582.09 2,046.20 -13.92%
EPS 27.38 22.02 39.63 38.79 18.83 6.64 94.64 -56.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 8.3375 8.3029 8.6174 8.6374 8.0023 7.2044 7.1978 10.32%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 8.32 8.90 8.95 8.50 8.50 8.37 8.29 -
P/RPS 0.51 0.57 0.51 0.50 0.51 0.48 0.37 23.92%
P/EPS 30.37 40.38 22.58 21.91 41.52 114.34 7.96 144.76%
EY 3.29 2.48 4.43 4.56 2.41 0.87 12.56 -59.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.07 1.04 0.98 0.98 1.05 1.05 -3.20%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 27/08/14 28/05/14 28/02/14 29/11/13 29/08/13 31/05/13 28/02/13 -
Price 8.02 8.70 8.87 9.00 8.53 8.75 8.32 -
P/RPS 0.49 0.55 0.51 0.53 0.51 0.50 0.37 20.65%
P/EPS 29.28 39.47 22.38 23.20 41.67 119.54 7.99 138.25%
EY 3.42 2.53 4.47 4.31 2.40 0.84 12.52 -58.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 1.05 1.03 1.04 0.98 1.10 1.05 -5.81%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment