Highlights

[BLDPLNT] QoQ Annualized Quarter Result on 2016-12-31 [#4]

Stock [BLDPLNT]: BLD PLANTATION BHD
Announcement Date 28-Feb-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Dec-2016  [#4]
Profit Trend QoQ -     -16.95%    YoY -     467.21%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 2,066,390 1,978,242 1,873,496 1,847,519 1,749,828 1,445,586 1,304,792 35.83%
  QoQ % 4.46% 5.59% 1.41% 5.58% 21.05% 10.79% -
  Horiz. % 158.37% 151.61% 143.59% 141.59% 134.11% 110.79% 100.00%
PBT 39,248 27,562 20,140 41,315 43,654 44,018 54,352 -19.50%
  QoQ % 42.40% 36.85% -51.25% -5.36% -0.83% -19.01% -
  Horiz. % 72.21% 50.71% 37.05% 76.01% 80.32% 80.99% 100.00%
Tax -12,353 -9,074 -7,820 -18,020 -15,730 -12,666 -13,540 -5.93%
  QoQ % -36.14% -16.04% 56.60% -14.55% -24.20% 6.45% -
  Horiz. % 91.24% 67.02% 57.75% 133.09% 116.18% 93.55% 100.00%
NP 26,894 18,488 12,320 23,295 27,924 31,352 40,812 -24.25%
  QoQ % 45.47% 50.06% -47.11% -16.58% -10.93% -23.18% -
  Horiz. % 65.90% 45.30% 30.19% 57.08% 68.42% 76.82% 100.00%
NP to SH 25,582 17,046 10,712 22,499 27,092 30,918 40,036 -25.79%
  QoQ % 50.08% 59.13% -52.39% -16.95% -12.37% -22.77% -
  Horiz. % 63.90% 42.58% 26.76% 56.20% 67.67% 77.23% 100.00%
Tax Rate 31.48 % 32.92 % 38.83 % 43.62 % 36.03 % 28.77 % 24.91 % 16.87%
  QoQ % -4.37% -15.22% -10.98% 21.07% 25.23% 15.50% -
  Horiz. % 126.37% 132.16% 155.88% 175.11% 144.64% 115.50% 100.00%
Total Cost 2,039,496 1,959,754 1,861,176 1,824,224 1,721,904 1,414,234 1,263,980 37.53%
  QoQ % 4.07% 5.30% 2.03% 5.94% 21.76% 11.89% -
  Horiz. % 161.36% 155.05% 147.25% 144.32% 136.23% 111.89% 100.00%
Net Worth 826,540 815,320 748,611 810,645 808,832 804,279 800,360 2.17%
  QoQ % 1.38% 8.91% -7.65% 0.22% 0.57% 0.49% -
  Horiz. % 103.27% 101.87% 93.53% 101.29% 101.06% 100.49% 100.00%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 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
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 826,540 815,320 748,611 810,645 808,832 804,279 800,360 2.17%
  QoQ % 1.38% 8.91% -7.65% 0.22% 0.57% 0.49% -
  Horiz. % 103.27% 101.87% 93.53% 101.29% 101.06% 100.49% 100.00%
NOSH 93,500 93,500 93,576 93,500 93,506 93,520 93,500 -
  QoQ % 0.00% -0.08% 0.08% -0.01% -0.02% 0.02% -
  Horiz. % 100.00% 100.00% 100.08% 100.00% 100.01% 100.02% 100.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 1.30 % 0.93 % 0.66 % 1.26 % 1.60 % 2.17 % 3.13 % -44.30%
  QoQ % 39.78% 40.91% -47.62% -21.25% -26.27% -30.67% -
  Horiz. % 41.53% 29.71% 21.09% 40.26% 51.12% 69.33% 100.00%
ROE 3.10 % 2.09 % 1.43 % 2.78 % 3.35 % 3.84 % 5.00 % -27.27%
  QoQ % 48.33% 46.15% -48.56% -17.01% -12.76% -23.20% -
  Horiz. % 62.00% 41.80% 28.60% 55.60% 67.00% 76.80% 100.00%
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 2,210.04 2,115.77 2,002.10 1,975.96 1,871.34 1,545.74 1,395.50 35.83%
  QoQ % 4.46% 5.68% 1.32% 5.59% 21.06% 10.77% -
  Horiz. % 158.37% 151.61% 143.47% 141.60% 134.10% 110.77% 100.00%
EPS 27.36 18.22 11.44 24.06 28.97 33.06 42.80 -25.77%
  QoQ % 50.16% 59.27% -52.45% -16.95% -12.37% -22.76% -
  Horiz. % 63.93% 42.57% 26.73% 56.21% 67.69% 77.24% 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 8.8400 8.7200 8.0000 8.6700 8.6500 8.6000 8.5600 2.17%
  QoQ % 1.38% 9.00% -7.73% 0.23% 0.58% 0.47% -
  Horiz. % 103.27% 101.87% 93.46% 101.29% 101.05% 100.47% 100.00%
Adjusted Per Share Value based on latest NOSH - 93,500
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 2,210.04 2,115.77 2,003.74 1,975.96 1,871.47 1,546.08 1,395.50 35.83%
  QoQ % 4.46% 5.59% 1.41% 5.58% 21.05% 10.79% -
  Horiz. % 158.37% 151.61% 143.59% 141.60% 134.11% 110.79% 100.00%
EPS 27.36 18.22 11.46 24.06 28.98 33.07 42.80 -25.77%
  QoQ % 50.16% 58.99% -52.37% -16.98% -12.37% -22.73% -
  Horiz. % 63.93% 42.57% 26.78% 56.21% 67.71% 77.27% 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 8.8400 8.7200 8.0065 8.6700 8.6506 8.6019 8.5600 2.17%
  QoQ % 1.38% 8.91% -7.65% 0.22% 0.57% 0.49% -
  Horiz. % 103.27% 101.87% 93.53% 101.29% 101.06% 100.49% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 8.4000 8.3800 8.5300 8.5000 8.5000 8.4800 8.7000 -
P/RPS 0.38 0.40 0.43 0.43 0.45 0.55 0.62 -27.82%
  QoQ % -5.00% -6.98% 0.00% -4.44% -18.18% -11.29% -
  Horiz. % 61.29% 64.52% 69.35% 69.35% 72.58% 88.71% 100.00%
P/EPS 30.70 45.97 74.52 35.32 29.34 25.65 20.32 31.63%
  QoQ % -33.22% -38.31% 110.99% 20.38% 14.39% 26.23% -
  Horiz. % 151.08% 226.23% 366.73% 173.82% 144.39% 126.23% 100.00%
EY 3.26 2.18 1.34 2.83 3.41 3.90 4.92 -23.98%
  QoQ % 49.54% 62.69% -52.65% -17.01% -12.56% -20.73% -
  Horiz. % 66.26% 44.31% 27.24% 57.52% 69.31% 79.27% 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 0.95 0.96 1.07 0.98 0.98 0.99 1.02 -4.63%
  QoQ % -1.04% -10.28% 9.18% 0.00% -1.01% -2.94% -
  Horiz. % 93.14% 94.12% 104.90% 96.08% 96.08% 97.06% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 30/11/17 29/08/17 30/05/17 28/02/17 29/11/16 30/08/16 30/05/16 -
Price 8.3600 8.4300 8.4200 8.5300 8.5000 8.5000 8.7500 -
P/RPS 0.38 0.40 0.42 0.43 0.45 0.55 0.63 -28.59%
  QoQ % -5.00% -4.76% -2.33% -4.44% -18.18% -12.70% -
  Horiz. % 60.32% 63.49% 66.67% 68.25% 71.43% 87.30% 100.00%
P/EPS 30.55 46.24 73.55 35.45 29.34 25.71 20.43 30.73%
  QoQ % -33.93% -37.13% 107.48% 20.82% 14.12% 25.84% -
  Horiz. % 149.53% 226.33% 360.01% 173.52% 143.61% 125.84% 100.00%
EY 3.27 2.16 1.36 2.82 3.41 3.89 4.89 -23.51%
  QoQ % 51.39% 58.82% -51.77% -17.30% -12.34% -20.45% -
  Horiz. % 66.87% 44.17% 27.81% 57.67% 69.73% 79.55% 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 0.95 0.97 1.05 0.98 0.98 0.99 1.02 -4.63%
  QoQ % -2.06% -7.62% 7.14% 0.00% -1.01% -2.94% -
  Horiz. % 93.14% 95.10% 102.94% 96.08% 96.08% 97.06% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

423  531  505  443 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.68+0.02 
 ACO 0.345+0.08 
 SANICHI 0.10-0.015 
 CAREPLS 1.63+0.09 
 KNM 0.255+0.005 
 ARMADA 0.255+0.005 
 ASB 0.175+0.04 
 EKOVEST 0.575-0.005 
 ACOSTEC 0.70+0.20 
 SAPNRG 0.1050.00 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers