[BLDPLNT] YoY TTM 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- -20.07%
YoY- -30.4%
Quarter Report
Latest QR
Upcoming QR
BLDPLNT's Result
BLDPLNT's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 1,519,537 1,437,238 1,686,538 1,739,522 1,880,010 1,638,608 1,034,867 6.60%
PBT 2,809 35,962 42,591 79,647 99,228 111,758 58,605 -39.70%
Tax 2,864 -11,940 -1,376 -19,293 -12,366 -25,231 -16,577 -
NP 5,673 24,022 41,215 60,354 86,862 86,527 42,028 -28.35%
-
NP to SH 5,355 24,209 41,064 60,257 86,575 87,733 42,053 -29.04%
-
Tax Rate -101.96% 33.20% 3.23% 24.22% 12.46% 22.58% 28.29% -
Total Cost 1,513,864 1,413,216 1,645,323 1,679,168 1,793,148 1,552,081 992,839 7.27%
-
Net Worth 804,100 800,360 779,790 748,434 625,641 553,435 479,296 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 804,100 800,360 779,790 748,434 625,641 553,435 479,296 8.99%
NOSH 93,500 93,500 93,500 93,500 85,005 85,013 84,981 1.60%
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 0.37% 1.67% 2.44% 3.47% 4.62% 5.28% 4.06% -
ROE 0.67% 3.02% 5.27% 8.05% 13.84% 15.85% 8.77% -
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 1,625.17 1,537.15 1,803.78 2,022.07 2,211.63 1,927.48 1,217.75 4.92%
EPS 5.73 25.89 43.92 70.04 101.85 103.20 49.48 -30.16%
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 1,624.69 1,536.70 1,803.25 1,859.90 2,010.11 1,752.00 1,106.48 6.60%
EPS 5.73 25.88 43.91 64.43 92.57 93.80 44.96 -29.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 8.5975 8.5575 8.3375 8.0023 6.6894 5.9173 5.1246 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 0.52 0.52 0.46 0.42 0.38 0.35 0.33 7.86%
P/EPS 148.06 30.90 18.94 12.14 8.23 6.59 8.06 62.36%
EY 0.68 3.24 5.28 8.24 12.15 15.18 12.40 -38.33%
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 0.52 0.53 0.44 0.42 0.37 0.35 0.35 6.81%
P/EPS 148.41 31.28 18.26 12.18 8.05 6.55 8.51 60.96%
EY 0.67 3.20 5.48 8.21 12.42 15.27 11.75 -37.93%
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