Highlights

[BLDPLNT] QoQ Annualized Quarter Result on 2015-06-30 [#2]

Stock [BLDPLNT]: BLD PLANTATION BHD
Announcement Date 28-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Jun-2015  [#2]
Profit Trend QoQ -     1,202.10%    YoY -     -70.92%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 1,304,792 1,445,443 1,357,264 1,287,398 1,214,660 1,558,192 1,507,705 -9.18%
  QoQ % -9.73% 6.50% 5.43% 5.99% -22.05% 3.35% -
  Horiz. % 86.54% 95.87% 90.02% 85.39% 80.56% 103.35% 100.00%
PBT 54,352 -11,889 4,924 14,496 4,940 46,667 37,820 27.32%
  QoQ % 557.16% -341.45% -66.03% 193.44% -89.41% 23.39% -
  Horiz. % 143.71% -31.44% 13.02% 38.33% 13.06% 123.39% 100.00%
Tax -13,540 6,014 2,006 -6,744 -4,340 -13,767 -13,809 -1.30%
  QoQ % -325.14% 199.70% 129.75% -55.39% 68.48% 0.31% -
  Horiz. % 98.05% -43.55% -14.53% 48.84% 31.43% 99.69% 100.00%
NP 40,812 -5,875 6,930 7,752 600 32,900 24,010 42.38%
  QoQ % 794.67% -184.77% -10.60% 1,192.00% -98.18% 37.02% -
  Horiz. % 169.97% -24.47% 28.86% 32.29% 2.50% 137.02% 100.00%
NP to SH 40,036 -6,127 6,614 7,448 572 33,178 23,864 41.15%
  QoQ % 753.44% -192.63% -11.19% 1,202.10% -98.28% 39.03% -
  Horiz. % 167.77% -25.67% 27.72% 31.21% 2.40% 139.03% 100.00%
Tax Rate 24.91 % - % -40.75 % 46.52 % 87.85 % 29.50 % 36.51 % -22.48%
  QoQ % 0.00% 0.00% -187.60% -47.05% 197.80% -19.20% -
  Horiz. % 68.23% 0.00% -111.61% 127.42% 240.62% 80.80% 100.00%
Total Cost 1,263,980 1,451,318 1,350,333 1,279,646 1,214,060 1,525,292 1,483,694 -10.12%
  QoQ % -12.91% 7.48% 5.52% 5.40% -20.40% 2.80% -
  Horiz. % 85.19% 97.82% 91.01% 86.25% 81.83% 102.80% 100.00%
Net Worth 800,360 790,074 801,294 800,360 800,360 800,360 784,465 1.35%
  QoQ % 1.30% -1.40% 0.12% 0.00% 0.00% 2.03% -
  Horiz. % 102.03% 100.72% 102.15% 102.03% 102.03% 102.03% 100.00%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 800,360 790,074 801,294 800,360 800,360 800,360 784,465 1.35%
  QoQ % 1.30% -1.40% 0.12% 0.00% 0.00% 2.03% -
  Horiz. % 102.03% 100.72% 102.15% 102.03% 102.03% 102.03% 100.00%
NOSH 93,500 93,500 93,500 93,500 93,500 93,500 93,500 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 3.13 % -0.41 % 0.51 % 0.60 % 0.05 % 2.11 % 1.59 % 57.01%
  QoQ % 863.41% -180.39% -15.00% 1,100.00% -97.63% 32.70% -
  Horiz. % 196.86% -25.79% 32.08% 37.74% 3.14% 132.70% 100.00%
ROE 5.00 % -0.78 % 0.83 % 0.93 % 0.07 % 4.15 % 3.04 % 39.29%
  QoQ % 741.03% -193.98% -10.75% 1,228.57% -98.31% 36.51% -
  Horiz. % 164.47% -25.66% 27.30% 30.59% 2.30% 136.51% 100.00%
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 1,395.50 1,545.93 1,451.62 1,376.90 1,299.10 1,666.52 1,612.52 -9.18%
  QoQ % -9.73% 6.50% 5.43% 5.99% -22.05% 3.35% -
  Horiz. % 86.54% 95.87% 90.02% 85.39% 80.56% 103.35% 100.00%
EPS 42.80 -6.55 7.08 7.96 0.60 35.48 25.52 41.11%
  QoQ % 753.44% -192.51% -11.06% 1,226.67% -98.31% 39.03% -
  Horiz. % 167.71% -25.67% 27.74% 31.19% 2.35% 139.03% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 8.5600 8.4500 8.5700 8.5600 8.5600 8.5600 8.3900 1.35%
  QoQ % 1.30% -1.40% 0.12% 0.00% 0.00% 2.03% -
  Horiz. % 102.03% 100.72% 102.15% 102.03% 102.03% 102.03% 100.00%
Adjusted Per Share Value based on latest NOSH - 93,500
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 1,395.50 1,545.93 1,451.62 1,376.90 1,299.10 1,666.52 1,612.52 -9.18%
  QoQ % -9.73% 6.50% 5.43% 5.99% -22.05% 3.35% -
  Horiz. % 86.54% 95.87% 90.02% 85.39% 80.56% 103.35% 100.00%
EPS 42.80 -6.55 7.08 7.96 0.60 35.48 25.52 41.11%
  QoQ % 753.44% -192.51% -11.06% 1,226.67% -98.31% 39.03% -
  Horiz. % 167.71% -25.67% 27.74% 31.19% 2.35% 139.03% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 8.5600 8.4500 8.5700 8.5600 8.5600 8.5600 8.3900 1.35%
  QoQ % 1.30% -1.40% 0.12% 0.00% 0.00% 2.03% -
  Horiz. % 102.03% 100.72% 102.15% 102.03% 102.03% 102.03% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 8.7000 9.2000 8.1000 8.0000 8.2000 7.6500 8.1000 -
P/RPS 0.62 0.60 0.56 0.58 0.63 0.46 0.50 15.40%
  QoQ % 3.33% 7.14% -3.45% -7.94% 36.96% -8.00% -
  Horiz. % 124.00% 120.00% 112.00% 116.00% 126.00% 92.00% 100.00%
P/EPS 20.32 -140.39 114.50 100.43 1,340.38 21.56 31.74 -25.70%
  QoQ % 114.47% -222.61% 14.01% -92.51% 6,116.98% -32.07% -
  Horiz. % 64.02% -442.31% 360.74% 316.41% 4,223.00% 67.93% 100.00%
EY 4.92 -0.71 0.87 1.00 0.07 4.64 3.15 34.58%
  QoQ % 792.96% -181.61% -13.00% 1,328.57% -98.49% 47.30% -
  Horiz. % 156.19% -22.54% 27.62% 31.75% 2.22% 147.30% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.02 1.09 0.95 0.93 0.96 0.89 0.97 3.40%
  QoQ % -6.42% 14.74% 2.15% -3.12% 7.87% -8.25% -
  Horiz. % 105.15% 112.37% 97.94% 95.88% 98.97% 91.75% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 30/05/16 29/02/16 30/11/15 28/08/15 28/05/15 27/02/15 27/11/14 -
Price 8.7500 9.2000 9.3000 8.1000 8.0500 8.0000 8.1000 -
P/RPS 0.63 0.60 0.64 0.59 0.62 0.48 0.50 16.64%
  QoQ % 5.00% -6.25% 8.47% -4.84% 29.17% -4.00% -
  Horiz. % 126.00% 120.00% 128.00% 118.00% 124.00% 96.00% 100.00%
P/EPS 20.43 -140.39 131.46 101.69 1,315.87 22.55 31.74 -25.43%
  QoQ % 114.55% -206.79% 29.28% -92.27% 5,735.34% -28.95% -
  Horiz. % 64.37% -442.31% 414.18% 320.38% 4,145.78% 71.05% 100.00%
EY 4.89 -0.71 0.76 0.98 0.08 4.44 3.15 34.03%
  QoQ % 788.73% -193.42% -22.45% 1,125.00% -98.20% 40.95% -
  Horiz. % 155.24% -22.54% 24.13% 31.11% 2.54% 140.95% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.02 1.09 1.09 0.95 0.94 0.93 0.97 3.40%
  QoQ % -6.42% 0.00% 14.74% 1.06% 1.08% -4.12% -
  Horiz. % 105.15% 112.37% 112.37% 97.94% 96.91% 95.88% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

298  397  545  753 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.29-0.005 
 VELESTO 0.385-0.01 
 HSI-H8F 0.305+0.095 
 TRIVE 0.0150.00 
 HSI-C7F 0.30-0.16 
 NETX 0.020.00 
 IBHD-PR 0.02-0.02 
 SAPNRG-WA 0.1350.00 
 ARMADA 0.48+0.005 
 HSI-C7J 0.16-0.08 
Partners & Brokers