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.
 


TOP ARTICLES

1. THE MOST UNDERVALUED TECH STOCK ON BURSA MALAYSIA NOW Art of Investments
2. Hiap Teck’s big player depressing the price - Koon Yew Yin Koon Yew Yin's Blog
3. PublicInvest Research Headlines - 24 Sept 2021 PublicInvest Research
4. Top Glove: 4 management concerns that caught my attention over the past year - Shak Chee Hoi Good Articles to Share
5. KPOWER, SOLARVEST, SAMAIDEN & PEKAT: Compare & Contrast their Prices, Earnings & Price to Book Value, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
6. PALM OIL WILL BE A BRIGHT SHINING STAR AS VERY HIGH PROFIT-GROWTH PHASE IS NOW ON-GOING, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
7. Mplus Market Pulse - 24 Sept 2021 M+ Online Research Articles
8. MCA: 51% bumi equity for freight forwarders against country's goals of creating pro-business environment save malaysia!
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

396  502  563  848 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PASUKGB 0.06-0.005 
 DNEX 0.81-0.02 
 KAB 0.41+0.015 
 VS-WB 0.58+0.04 
 MINETEC-PR 0.005+0.005 
 SAPNRG 0.1150.00 
 KAB-WA 0.055+0.005 
 TANCO 0.26+0.015 
 VS 1.70+0.18 
 HSI-HG8 0.49+0.07 
PARTNERS & BROKERS