[BLDPLNT] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[BLDPLNT] BLD PLANTATION BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 72.9%
YoY- -16.97%
Quarter Report
Latest QR
Upcoming QR
BLDPLNT's Result
BLDPLNT's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 1,194,217 712,581 369,923 1,913,764 1,404,369 886,823 494,001 80.02%
PBT 37,582 11,870 1,837 118,230 69,393 50,453 20,073 51.84%
Tax -10,562 -3,361 -467 -29,172 -17,486 -13,240 -5,298 58.33%
NP 27,020 8,509 1,370 89,058 51,907 37,213 14,775 49.49%
-
NP to SH 27,207 8,805 1,553 88,511 51,192 37,059 14,677 50.84%
-
Tax Rate 28.10% 28.32% 25.42% 24.67% 25.20% 26.24% 26.39% -
Total Cost 1,167,197 704,072 368,553 1,824,706 1,352,462 849,610 479,226 80.92%
-
Net Worth 807,840 748,434 673,815 673,196 635,862 625,583 615,295 19.88%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 807,840 748,434 673,815 673,196 635,862 625,583 615,295 19.88%
NOSH 93,500 93,500 84,863 84,999 85,008 84,997 84,985 6.56%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 2.26% 1.19% 0.37% 4.65% 3.70% 4.20% 2.99% -
ROE 3.37% 1.18% 0.23% 13.15% 8.05% 5.92% 2.39% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 1,277.24 828.32 435.90 2,251.50 1,652.04 1,043.35 581.28 68.93%
EPS 30.84 10.29 1.83 104.13 60.22 43.60 17.27 47.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 8.64 8.70 7.94 7.92 7.48 7.36 7.24 12.49%
Adjusted Per Share Value based on latest NOSH - 84,987
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 1,276.86 761.89 395.52 2,046.20 1,501.55 948.19 528.19 80.02%
EPS 29.09 9.41 1.66 94.64 54.73 39.62 15.69 50.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 8.6374 8.0023 7.2044 7.1978 6.7987 6.6887 6.5787 19.88%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 8.50 8.50 8.37 8.29 8.09 8.38 9.23 -
P/RPS 0.67 1.03 1.92 0.37 0.49 0.80 1.59 -43.76%
P/EPS 29.21 83.05 457.38 7.96 13.43 19.22 53.45 -33.13%
EY 3.42 1.20 0.22 12.56 7.44 5.20 1.87 49.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.98 1.05 1.05 1.08 1.14 1.27 -15.85%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 29/11/13 29/08/13 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 -
Price 9.00 8.53 8.75 8.32 8.40 8.20 8.00 -
P/RPS 0.70 1.03 2.01 0.37 0.51 0.79 1.38 -36.37%
P/EPS 30.93 83.34 478.14 7.99 13.95 18.81 46.32 -23.58%
EY 3.23 1.20 0.21 12.52 7.17 5.32 2.16 30.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 0.98 1.10 1.05 1.12 1.11 1.10 -3.66%

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