[BLDPLNT] QoQ Annualized Quarter Result on 30-Sep-2014 [#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- -6.82%
YoY- -34.22%
Quarter Report
Latest QR
Upcoming QR
BLDPLNT's Result
BLDPLNT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 1,287,398 1,214,660 1,558,192 1,507,705 1,529,306 1,471,584 1,634,466 -14.74%
PBT 14,496 4,940 46,667 37,820 35,872 29,580 36,525 -46.08%
Tax -6,744 -4,340 -13,767 -13,809 -10,130 -8,476 328 -
NP 7,752 600 32,900 24,010 25,742 21,104 36,853 -64.73%
-
NP to SH 7,448 572 33,178 23,864 25,612 20,596 37,063 -65.79%
-
Tax Rate 46.52% 87.85% 29.50% 36.51% 28.24% 28.65% -0.90% -
Total Cost 1,279,646 1,214,060 1,525,292 1,483,694 1,503,564 1,450,480 1,597,613 -13.78%
-
Net Worth 800,360 800,360 800,360 784,465 779,790 776,555 805,969 -0.46%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 800,360 800,360 800,360 784,465 779,790 776,555 805,969 -0.46%
NOSH 93,500 93,500 93,500 93,500 93,500 93,448 93,500 0.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 0.60% 0.05% 2.11% 1.59% 1.68% 1.43% 2.25% -
ROE 0.93% 0.07% 4.15% 3.04% 3.28% 2.65% 4.60% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 1,376.90 1,299.10 1,666.52 1,612.52 1,635.62 1,574.76 1,748.09 -14.74%
EPS 7.96 0.60 35.48 25.52 27.38 22.04 41.39 -66.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 8.56 8.56 8.56 8.39 8.34 8.31 8.62 -0.46%
Adjusted Per Share Value based on latest NOSH - 93,500
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 1,376.49 1,298.72 1,666.02 1,612.04 1,635.14 1,573.42 1,747.57 -14.74%
EPS 7.96 0.61 35.47 25.52 27.38 22.02 39.63 -65.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 8.5575 8.5575 8.5575 8.3875 8.3375 8.3029 8.6174 -0.46%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 8.00 8.20 7.65 8.10 8.32 8.90 8.95 -
P/RPS 0.58 0.63 0.46 0.50 0.51 0.57 0.51 8.97%
P/EPS 100.43 1,340.38 21.56 31.74 30.37 40.38 22.58 171.19%
EY 1.00 0.07 4.64 3.15 3.29 2.48 4.43 -63.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.96 0.89 0.97 1.00 1.07 1.04 -7.20%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 28/08/15 28/05/15 27/02/15 27/11/14 27/08/14 28/05/14 28/02/14 -
Price 8.10 8.05 8.00 8.10 8.02 8.70 8.87 -
P/RPS 0.59 0.62 0.48 0.50 0.49 0.55 0.51 10.23%
P/EPS 101.69 1,315.87 22.55 31.74 29.28 39.47 22.38 175.09%
EY 0.98 0.08 4.44 3.15 3.42 2.53 4.47 -63.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.94 0.93 0.97 0.96 1.05 1.03 -5.26%

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