[BLDPLNT] QoQ Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[BLDPLNT] BLD PLANTATION BHD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 2.17%
YoY- -58.13%
Quarter Report
Latest QR
Upcoming QR
BLDPLNT's Result
BLDPLNT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 1,507,705 1,529,306 1,471,584 1,634,466 1,592,289 1,425,162 1,479,692 1.25%
PBT 37,820 35,872 29,580 36,525 50,109 23,740 7,348 197.80%
Tax -13,809 -10,130 -8,476 328 -14,082 -6,722 -1,868 279.01%
NP 24,010 25,742 21,104 36,853 36,026 17,018 5,480 167.51%
-
NP to SH 23,864 25,612 20,596 37,063 36,276 17,610 6,212 145.08%
-
Tax Rate 36.51% 28.24% 28.65% -0.90% 28.10% 28.32% 25.42% -
Total Cost 1,483,694 1,503,564 1,450,480 1,597,613 1,556,262 1,408,144 1,474,212 0.42%
-
Net Worth 784,465 779,790 776,555 805,969 807,840 748,434 673,815 10.65%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 784,465 779,790 776,555 805,969 807,840 748,434 673,815 10.65%
NOSH 93,500 93,500 93,448 93,500 93,500 93,500 84,863 6.66%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 1.59% 1.68% 1.43% 2.25% 2.26% 1.19% 0.37% -
ROE 3.04% 3.28% 2.65% 4.60% 4.49% 2.35% 0.92% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 1,612.52 1,635.62 1,574.76 1,748.09 1,702.98 1,656.65 1,743.62 -5.07%
EPS 25.52 27.38 22.04 41.39 41.12 20.58 7.32 129.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 8.39 8.34 8.31 8.62 8.64 8.70 7.94 3.74%
Adjusted Per Share Value based on latest NOSH - 93,500
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 1,612.52 1,635.62 1,573.89 1,748.09 1,702.98 1,524.24 1,582.56 1.25%
EPS 25.52 27.38 22.03 41.39 41.12 18.83 6.64 145.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 8.39 8.34 8.3054 8.62 8.64 8.0047 7.2066 10.65%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 8.10 8.32 8.90 8.95 8.50 8.50 8.37 -
P/RPS 0.50 0.51 0.57 0.51 0.50 0.51 0.48 2.75%
P/EPS 31.74 30.37 40.38 22.58 21.91 41.52 114.34 -57.41%
EY 3.15 3.29 2.48 4.43 4.56 2.41 0.87 135.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 1.00 1.07 1.04 0.98 0.98 1.05 -5.14%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 27/11/14 27/08/14 28/05/14 28/02/14 29/11/13 29/08/13 31/05/13 -
Price 8.10 8.02 8.70 8.87 9.00 8.53 8.75 -
P/RPS 0.50 0.49 0.55 0.51 0.53 0.51 0.50 0.00%
P/EPS 31.74 29.28 39.47 22.38 23.20 41.67 119.54 -58.65%
EY 3.15 3.42 2.53 4.47 4.31 2.40 0.84 141.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.96 1.05 1.03 1.04 0.98 1.10 -8.03%

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