[BLDPLNT] YoY Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[BLDPLNT] BLD PLANTATION BHD
Announcement Date
30-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 38.14%
YoY- -32.82%
Quarter Report
Latest QR
Upcoming QR
BLDPLNT's Result
BLDPLNT's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 1,017,948 1,130,779 1,194,217 1,404,369 1,408,318 905,154 578,986 9.85%
PBT 3,693 28,365 37,582 69,393 103,681 48,730 34,812 -31.18%
Tax 1,505 -10,357 -10,562 -17,486 -27,132 -11,886 -9,899 -
NP 5,198 18,008 27,020 51,907 76,549 36,844 24,913 -22.97%
-
NP to SH 4,961 17,898 27,207 51,192 76,198 37,673 24,826 -23.52%
-
Tax Rate -40.75% 36.51% 28.10% 25.20% 26.17% 24.39% 28.44% -
Total Cost 1,012,750 1,112,771 1,167,197 1,352,462 1,331,769 868,310 554,073 10.56%
-
Net Worth 801,294 784,465 807,840 635,862 572,930 485,362 450,454 10.07%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 801,294 784,465 807,840 635,862 572,930 485,362 450,454 10.07%
NOSH 93,500 93,500 93,500 85,008 85,004 85,002 84,991 1.60%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 0.51% 1.59% 2.26% 3.70% 5.44% 4.07% 4.30% -
ROE 0.62% 2.28% 3.37% 8.05% 13.30% 7.76% 5.51% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 1,088.71 1,209.39 1,277.24 1,652.04 1,656.76 1,064.86 681.23 8.12%
EPS 5.31 19.14 30.84 60.22 89.64 44.32 29.21 -24.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 8.57 8.39 8.64 7.48 6.74 5.71 5.30 8.33%
Adjusted Per Share Value based on latest NOSH - 85,036
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 1,088.39 1,209.03 1,276.86 1,501.55 1,505.78 967.79 619.05 9.85%
EPS 5.30 19.14 29.09 54.73 81.47 40.28 26.54 -23.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 8.5675 8.3875 8.6374 6.7987 6.1258 5.1895 4.8163 10.07%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 8.10 8.10 8.50 8.09 5.92 4.32 3.48 -
P/RPS 0.74 0.67 0.67 0.49 0.36 0.41 0.51 6.39%
P/EPS 152.66 42.31 29.21 13.43 6.60 9.75 11.91 52.95%
EY 0.66 2.36 3.42 7.44 15.14 10.26 8.39 -34.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.97 0.98 1.08 0.88 0.76 0.66 6.25%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/11/15 27/11/14 29/11/13 30/11/12 30/11/11 30/11/10 26/11/09 -
Price 9.30 8.10 9.00 8.40 6.90 4.81 4.00 -
P/RPS 0.85 0.67 0.70 0.51 0.42 0.45 0.59 6.27%
P/EPS 175.28 42.31 30.93 13.95 7.70 10.85 13.69 52.92%
EY 0.57 2.36 3.23 7.17 12.99 9.21 7.30 -34.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 0.97 1.04 1.12 1.02 0.84 0.75 6.42%

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