[BLDPLNT] YoY Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[BLDPLNT] BLD PLANTATION BHD
Announcement Date
29-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 466.97%
YoY- -76.24%
Quarter Report
Latest QR
Upcoming QR
BLDPLNT's Result
BLDPLNT's Financial Summary
View:
Show?
Cumulative Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 722,793 643,699 764,653 712,581 886,823 903,470 579,940 3.73%
PBT 22,009 7,248 17,936 11,870 50,453 76,985 42,297 -10.30%
Tax -6,333 -3,372 -5,065 -3,361 -13,240 -20,028 -12,124 -10.24%
NP 15,676 3,876 12,871 8,509 37,213 56,957 30,173 -10.33%
-
NP to SH 15,459 3,724 12,806 8,805 37,059 57,083 29,957 -10.43%
-
Tax Rate 28.77% 46.52% 28.24% 28.32% 26.24% 26.02% 28.66% -
Total Cost 707,117 639,823 751,782 704,072 849,610 846,513 549,767 4.28%
-
Net Worth 804,100 800,360 779,790 748,434 625,583 553,320 479,447 8.99%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 804,100 800,360 779,790 748,434 625,583 553,320 479,447 8.99%
NOSH 93,500 93,500 93,500 93,500 84,997 84,995 85,008 1.59%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 2.17% 0.60% 1.68% 1.19% 4.20% 6.30% 5.20% -
ROE 1.92% 0.47% 1.64% 1.18% 5.92% 10.32% 6.25% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 773.04 688.45 817.81 828.32 1,043.35 1,062.96 682.21 2.10%
EPS 16.53 3.98 13.69 10.29 43.60 67.16 35.24 -11.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 8.60 8.56 8.34 8.70 7.36 6.51 5.64 7.27%
Adjusted Per Share Value based on latest NOSH - 93,500
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 772.81 688.24 817.57 761.89 948.19 965.99 620.07 3.73%
EPS 16.53 3.98 13.69 9.41 39.62 61.03 32.03 -10.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 8.5975 8.5575 8.3375 8.0023 6.6887 5.9161 5.1263 8.99%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 8.48 8.00 8.32 8.50 8.38 6.80 3.99 -
P/RPS 1.10 1.16 1.02 1.03 0.80 0.64 0.58 11.24%
P/EPS 51.29 200.86 60.75 83.05 19.22 10.13 11.32 28.60%
EY 1.95 0.50 1.65 1.20 5.20 9.88 8.83 -22.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 0.93 1.00 0.98 1.14 1.04 0.71 5.69%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/08/16 28/08/15 27/08/14 29/08/13 30/08/12 26/08/11 30/08/10 -
Price 8.50 8.10 8.02 8.53 8.20 6.76 4.21 -
P/RPS 1.10 1.18 0.98 1.03 0.79 0.64 0.62 10.01%
P/EPS 51.41 203.37 58.56 83.34 18.81 10.07 11.95 27.50%
EY 1.95 0.49 1.71 1.20 5.32 9.93 8.37 -21.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 0.95 0.96 0.98 1.11 1.04 0.75 4.73%

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