Highlights

[BLDPLNT] QoQ Annualized Quarter Result on 2018-06-30 [#1]

Stock [BLDPLNT]: BLD PLANTATION BHD
Announcement Date 30-Aug-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Jun-2018  [#1]
Profit Trend QoQ -     -85.71%    YoY -     -92.76%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 2,197,197 1,754,151 1,636,961 1,521,538 1,466,268 2,134,642 2,066,390 4.18%
  QoQ % 25.26% 7.16% 7.59% 3.77% -31.31% 3.30% -
  Horiz. % 106.33% 84.89% 79.22% 73.63% 70.96% 103.30% 100.00%
PBT -62,546 -48,838 -24,302 5,302 16,200 56,557 39,248 -
  QoQ % -28.07% -100.96% -558.37% -67.27% -71.36% 44.10% -
  Horiz. % -159.36% -124.43% -61.92% 13.51% 41.28% 144.10% 100.00%
Tax 11,558 2,772 3,028 -3,730 -6,988 -15,927 -12,353 -
  QoQ % 316.96% -8.45% 181.18% 46.62% 56.12% -28.93% -
  Horiz. % -93.56% -22.44% -24.51% 30.19% 56.57% 128.93% 100.00%
NP -50,988 -46,066 -21,274 1,572 9,212 40,630 26,894 -
  QoQ % -10.68% -116.53% -1,453.35% -82.94% -77.33% 51.07% -
  Horiz. % -189.58% -171.28% -79.10% 5.85% 34.25% 151.07% 100.00%
NP to SH -50,498 -45,796 -21,529 1,234 8,636 39,602 25,582 -
  QoQ % -10.27% -112.71% -1,844.68% -85.71% -78.19% 54.80% -
  Horiz. % -197.39% -179.01% -84.16% 4.82% 33.76% 154.80% 100.00%
Tax Rate - % - % - % 70.35 % 43.14 % 28.16 % 31.48 % -
  QoQ % 0.00% 0.00% 0.00% 63.07% 53.20% -10.55% -
  Horiz. % 0.00% 0.00% 0.00% 223.48% 137.04% 89.45% 100.00%
Total Cost 2,248,185 1,800,217 1,658,235 1,519,966 1,457,056 2,094,012 2,039,496 6.72%
  QoQ % 24.88% 8.56% 9.10% 4.32% -30.42% 2.67% -
  Horiz. % 110.23% 88.27% 81.31% 74.53% 71.44% 102.67% 100.00%
Net Worth 561,935 565,675 586,244 603,074 607,750 847,110 826,540 -22.70%
  QoQ % -0.66% -3.51% -2.79% -0.77% -28.26% 2.49% -
  Horiz. % 67.99% 68.44% 70.93% 72.96% 73.53% 102.49% 100.00%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 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
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 561,935 565,675 586,244 603,074 607,750 847,110 826,540 -22.70%
  QoQ % -0.66% -3.51% -2.79% -0.77% -28.26% 2.49% -
  Horiz. % 67.99% 68.44% 70.93% 72.96% 73.53% 102.49% 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
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin -2.32 % -2.63 % -1.30 % 0.10 % 0.63 % 1.90 % 1.30 % -
  QoQ % 11.79% -102.31% -1,400.00% -84.13% -66.84% 46.15% -
  Horiz. % -178.46% -202.31% -100.00% 7.69% 48.46% 146.15% 100.00%
ROE -8.99 % -8.10 % -3.67 % 0.20 % 1.42 % 4.67 % 3.10 % -
  QoQ % -10.99% -120.71% -1,935.00% -85.92% -69.59% 50.65% -
  Horiz. % -290.00% -261.29% -118.39% 6.45% 45.81% 150.65% 100.00%
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 2,349.94 1,876.10 1,750.76 1,627.31 1,568.20 2,283.04 2,210.04 4.18%
  QoQ % 25.26% 7.16% 7.59% 3.77% -31.31% 3.30% -
  Horiz. % 106.33% 84.89% 79.22% 73.63% 70.96% 103.30% 100.00%
EPS -54.01 -48.98 -23.03 1.32 9.24 42.36 27.36 -
  QoQ % -10.27% -112.68% -1,844.70% -85.71% -78.19% 54.82% -
  Horiz. % -197.40% -179.02% -84.17% 4.82% 33.77% 154.82% 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 6.0100 6.0500 6.2700 6.4500 6.5000 9.0600 8.8400 -22.70%
  QoQ % -0.66% -3.51% -2.79% -0.77% -28.26% 2.49% -
  Horiz. % 67.99% 68.44% 70.93% 72.96% 73.53% 102.49% 100.00%
Adjusted Per Share Value based on latest NOSH - 93,500
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 2,349.94 1,876.10 1,750.76 1,627.31 1,568.20 2,283.04 2,210.04 4.18%
  QoQ % 25.26% 7.16% 7.59% 3.77% -31.31% 3.30% -
  Horiz. % 106.33% 84.89% 79.22% 73.63% 70.96% 103.30% 100.00%
EPS -54.01 -48.98 -23.03 1.32 9.24 42.36 27.36 -
  QoQ % -10.27% -112.68% -1,844.70% -85.71% -78.19% 54.82% -
  Horiz. % -197.40% -179.02% -84.17% 4.82% 33.77% 154.82% 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 6.0100 6.0500 6.2700 6.4500 6.5000 9.0600 8.8400 -22.70%
  QoQ % -0.66% -3.51% -2.79% -0.77% -28.26% 2.49% -
  Horiz. % 67.99% 68.44% 70.93% 72.96% 73.53% 102.49% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 6.7200 7.5400 7.0000 8.0000 8.0900 8.3400 8.4000 -
P/RPS 0.29 0.40 0.40 0.49 0.52 0.37 0.38 -16.50%
  QoQ % -27.50% 0.00% -18.37% -5.77% 40.54% -2.63% -
  Horiz. % 76.32% 105.26% 105.26% 128.95% 136.84% 97.37% 100.00%
P/EPS -12.44 -15.39 -30.40 606.16 87.59 19.69 30.70 -
  QoQ % 19.17% 49.37% -105.02% 592.04% 344.85% -35.86% -
  Horiz. % -40.52% -50.13% -99.02% 1,974.46% 285.31% 64.14% 100.00%
EY -8.04 -6.50 -3.29 0.16 1.14 5.08 3.26 -
  QoQ % -23.69% -97.57% -2,156.25% -85.96% -77.56% 55.83% -
  Horiz. % -246.63% -199.39% -100.92% 4.91% 34.97% 155.83% 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 1.12 1.25 1.12 1.24 1.24 0.92 0.95 11.61%
  QoQ % -10.40% 11.61% -9.68% 0.00% 34.78% -3.16% -
  Horiz. % 117.89% 131.58% 117.89% 130.53% 130.53% 96.84% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 31/05/19 27/02/19 27/11/18 30/08/18 31/05/18 28/02/18 30/11/17 -
Price 6.5500 6.9600 7.0000 7.3000 8.0100 8.2100 8.3600 -
P/RPS 0.28 0.37 0.40 0.45 0.51 0.36 0.38 -18.44%
  QoQ % -24.32% -7.50% -11.11% -11.76% 41.67% -5.26% -
  Horiz. % 73.68% 97.37% 105.26% 118.42% 134.21% 94.74% 100.00%
P/EPS -12.13 -14.21 -30.40 553.12 86.72 19.38 30.55 -
  QoQ % 14.64% 53.26% -105.50% 537.82% 347.47% -36.56% -
  Horiz. % -39.71% -46.51% -99.51% 1,810.54% 283.86% 63.44% 100.00%
EY -8.25 -7.04 -3.29 0.18 1.15 5.16 3.27 -
  QoQ % -17.19% -113.98% -1,927.78% -84.35% -77.71% 57.80% -
  Horiz. % -252.29% -215.29% -100.61% 5.50% 35.17% 157.80% 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 1.09 1.15 1.12 1.13 1.23 0.91 0.95 9.61%
  QoQ % -5.22% 2.68% -0.88% -8.13% 35.16% -4.21% -
  Horiz. % 114.74% 121.05% 117.89% 118.95% 129.47% 95.79% 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.
 


 

2018 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.820.00 
 KOTRA 2.100.00 
 UCREST 0.1550.00 
 PINEAPP 0.3850.00 
 PUC 0.0550.00 
 WILLOW 0.4350.00 
 IRIS 0.140.00 
 TOPGLOV-C60 0.0650.00 
 BTECH 0.2150.00 
 3A 0.7850.00 
Partners & Brokers