Highlights

[BLDPLNT] QoQ Annualized Quarter Result on 2015-09-30 [#3]

Stock [BLDPLNT]: BLD PLANTATION BHD
Announcement Date 30-Nov-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Sep-2015  [#3]
Profit Trend QoQ -     -11.19%    YoY -     -72.28%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 1,445,586 1,304,792 1,445,443 1,357,264 1,287,398 1,214,660 1,558,192 -4.88%
  QoQ % 10.79% -9.73% 6.50% 5.43% 5.99% -22.05% -
  Horiz. % 92.77% 83.74% 92.76% 87.11% 82.62% 77.95% 100.00%
PBT 44,018 54,352 -11,889 4,924 14,496 4,940 46,667 -3.82%
  QoQ % -19.01% 557.16% -341.45% -66.03% 193.44% -89.41% -
  Horiz. % 94.32% 116.47% -25.48% 10.55% 31.06% 10.59% 100.00%
Tax -12,666 -13,540 6,014 2,006 -6,744 -4,340 -13,767 -5.41%
  QoQ % 6.45% -325.14% 199.70% 129.75% -55.39% 68.48% -
  Horiz. % 92.00% 98.35% -43.68% -14.58% 48.99% 31.52% 100.00%
NP 31,352 40,812 -5,875 6,930 7,752 600 32,900 -3.16%
  QoQ % -23.18% 794.67% -184.77% -10.60% 1,192.00% -98.18% -
  Horiz. % 95.29% 124.05% -17.86% 21.07% 23.56% 1.82% 100.00%
NP to SH 30,918 40,036 -6,127 6,614 7,448 572 33,178 -4.60%
  QoQ % -22.77% 753.44% -192.63% -11.19% 1,202.10% -98.28% -
  Horiz. % 93.19% 120.67% -18.47% 19.94% 22.45% 1.72% 100.00%
Tax Rate 28.77 % 24.91 % - % -40.75 % 46.52 % 87.85 % 29.50 % -1.66%
  QoQ % 15.50% 0.00% 0.00% -187.60% -47.05% 197.80% -
  Horiz. % 97.53% 84.44% 0.00% -138.14% 157.69% 297.80% 100.00%
Total Cost 1,414,234 1,263,980 1,451,318 1,350,333 1,279,646 1,214,060 1,525,292 -4.92%
  QoQ % 11.89% -12.91% 7.48% 5.52% 5.40% -20.40% -
  Horiz. % 92.72% 82.87% 95.15% 88.53% 83.90% 79.60% 100.00%
Net Worth 804,279 800,360 790,074 801,294 800,360 800,360 800,360 0.33%
  QoQ % 0.49% 1.30% -1.40% 0.12% 0.00% 0.00% -
  Horiz. % 100.49% 100.00% 98.71% 100.12% 100.00% 100.00% 100.00%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 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
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 804,279 800,360 790,074 801,294 800,360 800,360 800,360 0.33%
  QoQ % 0.49% 1.30% -1.40% 0.12% 0.00% 0.00% -
  Horiz. % 100.49% 100.00% 98.71% 100.12% 100.00% 100.00% 100.00%
NOSH 93,520 93,500 93,500 93,500 93,500 93,500 93,500 0.01%
  QoQ % 0.02% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.02% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 2.17 % 3.13 % -0.41 % 0.51 % 0.60 % 0.05 % 2.11 % 1.89%
  QoQ % -30.67% 863.41% -180.39% -15.00% 1,100.00% -97.63% -
  Horiz. % 102.84% 148.34% -19.43% 24.17% 28.44% 2.37% 100.00%
ROE 3.84 % 5.00 % -0.78 % 0.83 % 0.93 % 0.07 % 4.15 % -5.05%
  QoQ % -23.20% 741.03% -193.98% -10.75% 1,228.57% -98.31% -
  Horiz. % 92.53% 120.48% -18.80% 20.00% 22.41% 1.69% 100.00%
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 1,545.74 1,395.50 1,545.93 1,451.62 1,376.90 1,299.10 1,666.52 -4.90%
  QoQ % 10.77% -9.73% 6.50% 5.43% 5.99% -22.05% -
  Horiz. % 92.75% 83.74% 92.76% 87.10% 82.62% 77.95% 100.00%
EPS 33.06 42.80 -6.55 7.08 7.96 0.60 35.48 -4.60%
  QoQ % -22.76% 753.44% -192.51% -11.06% 1,226.67% -98.31% -
  Horiz. % 93.18% 120.63% -18.46% 19.95% 22.44% 1.69% 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 8.6000 8.5600 8.4500 8.5700 8.5600 8.5600 8.5600 0.31%
  QoQ % 0.47% 1.30% -1.40% 0.12% 0.00% 0.00% -
  Horiz. % 100.47% 100.00% 98.71% 100.12% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 93,500
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 1,546.08 1,395.50 1,545.93 1,451.62 1,376.90 1,299.10 1,666.52 -4.88%
  QoQ % 10.79% -9.73% 6.50% 5.43% 5.99% -22.05% -
  Horiz. % 92.77% 83.74% 92.76% 87.10% 82.62% 77.95% 100.00%
EPS 33.07 42.80 -6.55 7.08 7.96 0.60 35.48 -4.59%
  QoQ % -22.73% 753.44% -192.51% -11.06% 1,226.67% -98.31% -
  Horiz. % 93.21% 120.63% -18.46% 19.95% 22.44% 1.69% 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 8.6019 8.5600 8.4500 8.5700 8.5600 8.5600 8.5600 0.33%
  QoQ % 0.49% 1.30% -1.40% 0.12% 0.00% 0.00% -
  Horiz. % 100.49% 100.00% 98.71% 100.12% 100.00% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 8.4800 8.7000 9.2000 8.1000 8.0000 8.2000 7.6500 -
P/RPS 0.55 0.62 0.60 0.56 0.58 0.63 0.46 12.66%
  QoQ % -11.29% 3.33% 7.14% -3.45% -7.94% 36.96% -
  Horiz. % 119.57% 134.78% 130.43% 121.74% 126.09% 136.96% 100.00%
P/EPS 25.65 20.32 -140.39 114.50 100.43 1,340.38 21.56 12.29%
  QoQ % 26.23% 114.47% -222.61% 14.01% -92.51% 6,116.98% -
  Horiz. % 118.97% 94.25% -651.16% 531.08% 465.82% 6,216.98% 100.00%
EY 3.90 4.92 -0.71 0.87 1.00 0.07 4.64 -10.95%
  QoQ % -20.73% 792.96% -181.61% -13.00% 1,328.57% -98.49% -
  Horiz. % 84.05% 106.03% -15.30% 18.75% 21.55% 1.51% 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 0.99 1.02 1.09 0.95 0.93 0.96 0.89 7.36%
  QoQ % -2.94% -6.42% 14.74% 2.15% -3.12% 7.87% -
  Horiz. % 111.24% 114.61% 122.47% 106.74% 104.49% 107.87% 100.00%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/08/16 30/05/16 29/02/16 30/11/15 28/08/15 28/05/15 27/02/15 -
Price 8.5000 8.7500 9.2000 9.3000 8.1000 8.0500 8.0000 -
P/RPS 0.55 0.63 0.60 0.64 0.59 0.62 0.48 9.51%
  QoQ % -12.70% 5.00% -6.25% 8.47% -4.84% 29.17% -
  Horiz. % 114.58% 131.25% 125.00% 133.33% 122.92% 129.17% 100.00%
P/EPS 25.71 20.43 -140.39 131.46 101.69 1,315.87 22.55 9.15%
  QoQ % 25.84% 114.55% -206.79% 29.28% -92.27% 5,735.34% -
  Horiz. % 114.01% 90.60% -622.57% 582.97% 450.95% 5,835.34% 100.00%
EY 3.89 4.89 -0.71 0.76 0.98 0.08 4.44 -8.45%
  QoQ % -20.45% 788.73% -193.42% -22.45% 1,125.00% -98.20% -
  Horiz. % 87.61% 110.14% -15.99% 17.12% 22.07% 1.80% 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 0.99 1.02 1.09 1.09 0.95 0.94 0.93 4.26%
  QoQ % -2.94% -6.42% 0.00% 14.74% 1.06% 1.08% -
  Horiz. % 106.45% 109.68% 117.20% 117.20% 102.15% 101.08% 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.
 


 

386  331  519  735 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ECOWLD 0.765+0.02 
 SAPNRG 0.260.00 
 PERDANA-PR 0.015+0.005 
 HSI-H8F 0.125-0.065 
 EKOVEST 0.81+0.015 
 DGB 0.14-0.005 
 VELESTO 0.3650.00 
 DYNACIA-PA 0.045+0.005 
 HSI-C7K 0.33+0.05 
 MLAB 0.05-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers