[BLDPLNT] YoY 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
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 2,066,390 1,749,828 1,357,264 1,507,705 1,592,289 1,872,492 1,877,757 1.60%
PBT 39,248 43,654 4,924 37,820 50,109 92,524 138,241 -18.91%
Tax -12,353 -15,730 2,006 -13,809 -14,082 -23,314 -36,176 -16.38%
NP 26,894 27,924 6,930 24,010 36,026 69,209 102,065 -19.91%
-
NP to SH 25,582 27,092 6,614 23,864 36,276 68,256 101,597 -20.51%
-
Tax Rate 31.47% 36.03% -40.74% 36.51% 28.10% 25.20% 26.17% -
Total Cost 2,039,496 1,721,904 1,350,333 1,483,694 1,556,262 1,803,282 1,775,692 2.33%
-
Net Worth 826,540 808,832 801,294 784,465 807,840 635,862 572,930 6.29%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 826,540 808,832 801,294 784,465 807,840 635,862 572,930 6.29%
NOSH 93,500 93,506 93,500 93,500 93,500 85,008 85,004 1.59%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 1.30% 1.60% 0.51% 1.59% 2.26% 3.70% 5.44% -
ROE 3.10% 3.35% 0.83% 3.04% 4.49% 10.73% 17.73% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 2,210.04 1,871.34 1,451.62 1,612.52 1,702.98 2,202.72 2,209.01 0.00%
EPS 27.36 28.97 7.08 25.52 41.12 80.29 119.52 -21.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 8.84 8.65 8.57 8.39 8.64 7.48 6.74 4.61%
Adjusted Per Share Value based on latest NOSH - 93,500
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 2,209.39 1,870.92 1,451.19 1,612.04 1,702.48 2,002.07 2,007.70 1.60%
EPS 27.35 28.97 7.07 25.52 38.79 72.98 108.63 -20.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 8.8374 8.6481 8.5675 8.3875 8.6374 6.7987 6.1258 6.29%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 8.40 8.50 8.10 8.10 8.50 8.09 5.92 -
P/RPS 0.38 0.45 0.56 0.50 0.50 0.37 0.27 5.85%
P/EPS 30.70 29.34 114.50 31.74 21.91 10.08 4.95 35.50%
EY 3.26 3.41 0.87 3.15 4.56 9.93 20.19 -26.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.98 0.95 0.97 0.98 1.08 0.88 1.28%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 30/11/17 29/11/16 30/11/15 27/11/14 29/11/13 30/11/12 30/11/11 -
Price 8.36 8.50 9.30 8.10 9.00 8.40 6.90 -
P/RPS 0.38 0.45 0.64 0.50 0.53 0.38 0.31 3.44%
P/EPS 30.55 29.34 131.46 31.74 23.20 10.46 5.77 31.98%
EY 3.27 3.41 0.76 3.15 4.31 9.56 17.32 -24.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.98 1.09 0.97 1.04 1.12 1.02 -1.17%

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