Highlights

[BLDPLNT] QoQ Annualized Quarter Result on 2016-09-30 [#3]

Stock [BLDPLNT]: BLD PLANTATION BHD
Announcement Date 29-Nov-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Sep-2016  [#3]
Profit Trend QoQ -     -12.37%    YoY -     309.57%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 1,978,242 1,873,496 1,847,519 1,749,828 1,445,586 1,304,792 1,445,443 23.29%
  QoQ % 5.59% 1.41% 5.58% 21.05% 10.79% -9.73% -
  Horiz. % 136.86% 129.61% 127.82% 121.06% 100.01% 90.27% 100.00%
PBT 27,562 20,140 41,315 43,654 44,018 54,352 -11,889 -
  QoQ % 36.85% -51.25% -5.36% -0.83% -19.01% 557.16% -
  Horiz. % -231.83% -169.40% -347.51% -367.19% -370.24% -457.16% 100.00%
Tax -9,074 -7,820 -18,020 -15,730 -12,666 -13,540 6,014 -
  QoQ % -16.04% 56.60% -14.55% -24.20% 6.45% -325.14% -
  Horiz. % -150.88% -130.03% -299.63% -261.57% -210.61% -225.14% 100.00%
NP 18,488 12,320 23,295 27,924 31,352 40,812 -5,875 -
  QoQ % 50.06% -47.11% -16.58% -10.93% -23.18% 794.67% -
  Horiz. % -314.69% -209.70% -396.51% -475.30% -533.65% -694.67% 100.00%
NP to SH 17,046 10,712 22,499 27,092 30,918 40,036 -6,127 -
  QoQ % 59.13% -52.39% -16.95% -12.37% -22.77% 753.44% -
  Horiz. % -278.21% -174.83% -367.21% -442.17% -504.62% -653.44% 100.00%
Tax Rate 32.92 % 38.83 % 43.62 % 36.03 % 28.77 % 24.91 % - % -
  QoQ % -15.22% -10.98% 21.07% 25.23% 15.50% 0.00% -
  Horiz. % 132.16% 155.88% 175.11% 144.64% 115.50% 100.00% -
Total Cost 1,959,754 1,861,176 1,824,224 1,721,904 1,414,234 1,263,980 1,451,318 22.19%
  QoQ % 5.30% 2.03% 5.94% 21.76% 11.89% -12.91% -
  Horiz. % 135.03% 128.24% 125.69% 118.64% 97.44% 87.09% 100.00%
Net Worth 815,320 748,611 810,645 808,832 804,279 800,360 790,074 2.12%
  QoQ % 8.91% -7.65% 0.22% 0.57% 0.49% 1.30% -
  Horiz. % 103.20% 94.75% 102.60% 102.37% 101.80% 101.30% 100.00%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 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
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 815,320 748,611 810,645 808,832 804,279 800,360 790,074 2.12%
  QoQ % 8.91% -7.65% 0.22% 0.57% 0.49% 1.30% -
  Horiz. % 103.20% 94.75% 102.60% 102.37% 101.80% 101.30% 100.00%
NOSH 93,500 93,576 93,500 93,506 93,520 93,500 93,500 -
  QoQ % -0.08% 0.08% -0.01% -0.02% 0.02% 0.00% -
  Horiz. % 100.00% 100.08% 100.00% 100.01% 100.02% 100.00% 100.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 0.93 % 0.66 % 1.26 % 1.60 % 2.17 % 3.13 % -0.41 % -
  QoQ % 40.91% -47.62% -21.25% -26.27% -30.67% 863.41% -
  Horiz. % -226.83% -160.98% -307.32% -390.24% -529.27% -763.41% 100.00%
ROE 2.09 % 1.43 % 2.78 % 3.35 % 3.84 % 5.00 % -0.78 % -
  QoQ % 46.15% -48.56% -17.01% -12.76% -23.20% 741.03% -
  Horiz. % -267.95% -183.33% -356.41% -429.49% -492.31% -641.03% 100.00%
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 2,115.77 2,002.10 1,975.96 1,871.34 1,545.74 1,395.50 1,545.93 23.29%
  QoQ % 5.68% 1.32% 5.59% 21.06% 10.77% -9.73% -
  Horiz. % 136.86% 129.51% 127.82% 121.05% 99.99% 90.27% 100.00%
EPS 18.22 11.44 24.06 28.97 33.06 42.80 -6.55 -
  QoQ % 59.27% -52.45% -16.95% -12.37% -22.76% 753.44% -
  Horiz. % -278.17% -174.66% -367.33% -442.29% -504.73% -653.44% 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 8.7200 8.0000 8.6700 8.6500 8.6000 8.5600 8.4500 2.12%
  QoQ % 9.00% -7.73% 0.23% 0.58% 0.47% 1.30% -
  Horiz. % 103.20% 94.67% 102.60% 102.37% 101.78% 101.30% 100.00%
Adjusted Per Share Value based on latest NOSH - 93,500
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 2,115.77 2,003.74 1,975.96 1,871.47 1,546.08 1,395.50 1,545.93 23.29%
  QoQ % 5.59% 1.41% 5.58% 21.05% 10.79% -9.73% -
  Horiz. % 136.86% 129.61% 127.82% 121.06% 100.01% 90.27% 100.00%
EPS 18.22 11.46 24.06 28.98 33.07 42.80 -6.55 -
  QoQ % 58.99% -52.37% -16.98% -12.37% -22.73% 753.44% -
  Horiz. % -278.17% -174.96% -367.33% -442.44% -504.89% -653.44% 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 8.7200 8.0065 8.6700 8.6506 8.6019 8.5600 8.4500 2.12%
  QoQ % 8.91% -7.65% 0.22% 0.57% 0.49% 1.30% -
  Horiz. % 103.20% 94.75% 102.60% 102.37% 101.80% 101.30% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 8.3800 8.5300 8.5000 8.5000 8.4800 8.7000 9.2000 -
P/RPS 0.40 0.43 0.43 0.45 0.55 0.62 0.60 -23.70%
  QoQ % -6.98% 0.00% -4.44% -18.18% -11.29% 3.33% -
  Horiz. % 66.67% 71.67% 71.67% 75.00% 91.67% 103.33% 100.00%
P/EPS 45.97 74.52 35.32 29.34 25.65 20.32 -140.39 -
  QoQ % -38.31% 110.99% 20.38% 14.39% 26.23% 114.47% -
  Horiz. % -32.74% -53.08% -25.16% -20.90% -18.27% -14.47% 100.00%
EY 2.18 1.34 2.83 3.41 3.90 4.92 -0.71 -
  QoQ % 62.69% -52.65% -17.01% -12.56% -20.73% 792.96% -
  Horiz. % -307.04% -188.73% -398.59% -480.28% -549.30% -692.96% 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 0.96 1.07 0.98 0.98 0.99 1.02 1.09 -8.13%
  QoQ % -10.28% 9.18% 0.00% -1.01% -2.94% -6.42% -
  Horiz. % 88.07% 98.17% 89.91% 89.91% 90.83% 93.58% 100.00%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 29/08/17 30/05/17 28/02/17 29/11/16 30/08/16 30/05/16 29/02/16 -
Price 8.4300 8.4200 8.5300 8.5000 8.5000 8.7500 9.2000 -
P/RPS 0.40 0.42 0.43 0.45 0.55 0.63 0.60 -23.70%
  QoQ % -4.76% -2.33% -4.44% -18.18% -12.70% 5.00% -
  Horiz. % 66.67% 70.00% 71.67% 75.00% 91.67% 105.00% 100.00%
P/EPS 46.24 73.55 35.45 29.34 25.71 20.43 -140.39 -
  QoQ % -37.13% 107.48% 20.82% 14.12% 25.84% 114.55% -
  Horiz. % -32.94% -52.39% -25.25% -20.90% -18.31% -14.55% 100.00%
EY 2.16 1.36 2.82 3.41 3.89 4.89 -0.71 -
  QoQ % 58.82% -51.77% -17.30% -12.34% -20.45% 788.73% -
  Horiz. % -304.23% -191.55% -397.18% -480.28% -547.89% -688.73% 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 0.97 1.05 0.98 0.98 0.99 1.02 1.09 -7.49%
  QoQ % -7.62% 7.14% 0.00% -1.01% -2.94% -6.42% -
  Horiz. % 88.99% 96.33% 89.91% 89.91% 90.83% 93.58% 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.
 


 

382  346  555  684 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.105-0.015 
 SAPNRG 0.265-0.005 
 ALAM 0.165+0.01 
 HSI-C7J 0.145+0.01 
 PERDANA 0.495+0.065 
 GAMUDA-WE 0.40+0.055 
 DGB 0.1450.00 
 HSI-H8K 0.09-0.015 
 IBHD 0.26+0.005 
 ALAM-WA 0.065+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers