[BLDPLNT] YoY TTM 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- -18.43%
YoY- 13.58%
Quarter Report
Latest QR
Upcoming QR
BLDPLNT's Result
BLDPLNT's Financial Summary
View:
Show?
TTM Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 1,493,961 1,632,439 1,789,686 1,967,049 1,494,955 924,914 598,891 16.44%
PBT 40,490 42,083 99,994 98,371 101,224 56,132 36,883 1.56%
Tax -12,599 -1,324 -24,341 -11,307 -25,647 -12,507 12,877 -
NP 27,891 40,759 75,653 87,064 75,577 43,625 49,760 -9.19%
-
NP to SH 28,285 40,659 75,387 86,951 76,558 43,553 49,212 -8.81%
-
Tax Rate 31.12% 3.15% 24.34% 11.49% 25.34% 22.28% -34.91% -
Total Cost 1,466,070 1,591,680 1,714,033 1,879,985 1,419,378 881,289 549,131 17.77%
-
Net Worth 800,360 776,985 673,815 615,295 542,331 474,222 437,972 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 800,360 776,985 673,815 615,295 542,331 474,222 437,972 10.56%
NOSH 93,500 93,500 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 1.87% 2.50% 4.23% 4.43% 5.06% 4.72% 8.31% -
ROE 3.53% 5.23% 11.19% 14.13% 14.12% 9.18% 11.24% -
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 1,597.82 1,745.92 2,108.90 2,314.57 1,758.67 1,088.31 704.22 14.62%
EPS 30.25 43.49 88.83 102.31 90.06 51.25 57.87 -10.24%
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 1,597.35 1,745.41 1,913.54 2,103.17 1,598.41 988.92 640.34 16.44%
EPS 30.24 43.47 80.60 92.97 81.86 46.57 52.62 -8.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 8.5575 8.3075 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 0.51 0.51 0.40 0.40 0.29 0.36 0.37 5.49%
P/EPS 27.11 20.47 9.42 9.02 5.66 7.65 4.46 35.07%
EY 3.69 4.89 10.61 11.08 17.66 13.07 22.43 -25.96%
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 0.50 0.50 0.41 0.35 0.31 0.34 0.45 1.77%
P/EPS 26.61 20.01 9.85 7.82 6.03 7.22 5.53 29.91%
EY 3.76 5.00 10.15 12.79 16.59 13.85 18.08 -23.01%
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