[BLDPLNT] YoY Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[BLDPLNT] BLD PLANTATION BHD
Announcement Date
31-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -44.93%
YoY- -57.24%
Quarter Report
Latest QR
Upcoming QR
BLDPLNT's Result
BLDPLNT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 1,214,660 1,471,584 1,479,692 1,976,004 1,694,432 974,928 565,144 13.59%
PBT 4,940 29,580 7,348 80,292 189,852 93,232 27,012 -24.64%
Tax -4,340 -8,476 -1,868 -21,192 -52,584 -19,300 -7,712 -9.13%
NP 600 21,104 5,480 59,100 137,268 73,932 19,300 -43.91%
-
NP to SH 572 20,596 6,212 58,708 137,300 73,496 19,696 -44.54%
-
Tax Rate 87.85% 28.65% 25.42% 26.39% 27.70% 20.70% 28.55% -
Total Cost 1,214,060 1,450,480 1,474,212 1,916,904 1,557,164 900,996 545,844 14.24%
-
Net Worth 800,360 776,555 673,815 615,295 542,331 474,222 437,972 10.56%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 800,360 776,555 673,815 615,295 542,331 474,222 437,972 10.56%
NOSH 93,500 93,448 84,863 84,985 85,004 84,986 85,043 1.59%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 0.05% 1.43% 0.37% 2.99% 8.10% 7.58% 3.42% -
ROE 0.07% 2.65% 0.92% 9.54% 25.32% 15.50% 4.50% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 1,299.10 1,574.76 1,743.62 2,325.11 1,993.33 1,147.16 664.54 11.81%
EPS 0.60 22.04 7.32 69.08 161.52 86.48 23.16 -45.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 8.56 8.31 7.94 7.24 6.38 5.58 5.15 8.83%
Adjusted Per Share Value based on latest NOSH - 84,985
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 1,298.72 1,573.42 1,582.09 2,112.75 1,811.69 1,042.40 604.25 13.59%
EPS 0.61 22.02 6.64 62.77 146.80 78.58 21.06 -44.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 8.5575 8.3029 7.2044 6.5787 5.7986 5.0704 4.6828 10.56%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 8.20 8.90 8.37 9.23 5.10 3.92 2.58 -
P/RPS 0.63 0.57 0.48 0.40 0.26 0.34 0.39 8.31%
P/EPS 1,340.38 40.38 114.34 13.36 3.16 4.53 11.14 122.10%
EY 0.07 2.48 0.87 7.48 31.67 22.06 8.98 -55.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 1.07 1.05 1.27 0.80 0.70 0.50 11.47%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 28/05/15 28/05/14 31/05/13 31/05/12 31/05/11 27/05/10 28/05/09 -
Price 8.05 8.70 8.75 8.00 5.43 3.70 3.20 -
P/RPS 0.62 0.55 0.50 0.34 0.27 0.32 0.48 4.35%
P/EPS 1,315.87 39.47 119.54 11.58 3.36 4.28 13.82 113.61%
EY 0.08 2.53 0.84 8.64 29.75 23.37 7.24 -52.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 1.05 1.10 1.10 0.85 0.66 0.62 7.17%

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