Highlights

[BLDPLNT] QoQ Annualized Quarter Result on 2016-03-31 [#1]

Stock [BLDPLNT]: BLD PLANTATION BHD
Announcement Date 30-May-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Mar-2016  [#1]
Profit Trend QoQ -     753.44%    YoY -     6,899.30%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 1,847,519 1,749,828 1,445,586 1,304,792 1,445,443 1,357,264 1,287,398 27.09%
  QoQ % 5.58% 21.05% 10.79% -9.73% 6.50% 5.43% -
  Horiz. % 143.51% 135.92% 112.29% 101.35% 112.28% 105.43% 100.00%
PBT 41,315 43,654 44,018 54,352 -11,889 4,924 14,496 100.38%
  QoQ % -5.36% -0.83% -19.01% 557.16% -341.45% -66.03% -
  Horiz. % 285.01% 301.15% 303.66% 374.94% -82.02% 33.97% 100.00%
Tax -18,020 -15,730 -12,666 -13,540 6,014 2,006 -6,744 91.98%
  QoQ % -14.55% -24.20% 6.45% -325.14% 199.70% 129.75% -
  Horiz. % 267.20% 233.25% 187.81% 200.77% -89.18% -29.75% 100.00%
NP 23,295 27,924 31,352 40,812 -5,875 6,930 7,752 107.55%
  QoQ % -16.58% -10.93% -23.18% 794.67% -184.77% -10.60% -
  Horiz. % 300.50% 360.22% 404.44% 526.47% -75.79% 89.40% 100.00%
NP to SH 22,499 27,092 30,918 40,036 -6,127 6,614 7,448 108.27%
  QoQ % -16.95% -12.37% -22.77% 753.44% -192.63% -11.19% -
  Horiz. % 302.08% 363.75% 415.12% 537.54% -82.26% 88.81% 100.00%
Tax Rate 43.62 % 36.03 % 28.77 % 24.91 % - % -40.75 % 46.52 % -4.18%
  QoQ % 21.07% 25.23% 15.50% 0.00% 0.00% -187.60% -
  Horiz. % 93.77% 77.45% 61.84% 53.55% 0.00% -87.60% 100.00%
Total Cost 1,824,224 1,721,904 1,414,234 1,263,980 1,451,318 1,350,333 1,279,646 26.53%
  QoQ % 5.94% 21.76% 11.89% -12.91% 7.48% 5.52% -
  Horiz. % 142.56% 134.56% 110.52% 98.78% 113.42% 105.52% 100.00%
Net Worth 810,645 808,832 804,279 800,360 790,074 801,294 800,360 0.85%
  QoQ % 0.22% 0.57% 0.49% 1.30% -1.40% 0.12% -
  Horiz. % 101.29% 101.06% 100.49% 100.00% 98.71% 100.12% 100.00%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 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
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 810,645 808,832 804,279 800,360 790,074 801,294 800,360 0.85%
  QoQ % 0.22% 0.57% 0.49% 1.30% -1.40% 0.12% -
  Horiz. % 101.29% 101.06% 100.49% 100.00% 98.71% 100.12% 100.00%
NOSH 93,500 93,506 93,520 93,500 93,500 93,500 93,500 -
  QoQ % -0.01% -0.02% 0.02% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.01% 100.02% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 1.26 % 1.60 % 2.17 % 3.13 % -0.41 % 0.51 % 0.60 % 63.62%
  QoQ % -21.25% -26.27% -30.67% 863.41% -180.39% -15.00% -
  Horiz. % 210.00% 266.67% 361.67% 521.67% -68.33% 85.00% 100.00%
ROE 2.78 % 3.35 % 3.84 % 5.00 % -0.78 % 0.83 % 0.93 % 106.82%
  QoQ % -17.01% -12.76% -23.20% 741.03% -193.98% -10.75% -
  Horiz. % 298.92% 360.22% 412.90% 537.63% -83.87% 89.25% 100.00%
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 1,975.96 1,871.34 1,545.74 1,395.50 1,545.93 1,451.62 1,376.90 27.09%
  QoQ % 5.59% 21.06% 10.77% -9.73% 6.50% 5.43% -
  Horiz. % 143.51% 135.91% 112.26% 101.35% 112.28% 105.43% 100.00%
EPS 24.06 28.97 33.06 42.80 -6.55 7.08 7.96 108.35%
  QoQ % -16.95% -12.37% -22.76% 753.44% -192.51% -11.06% -
  Horiz. % 302.26% 363.94% 415.33% 537.69% -82.29% 88.94% 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 8.6700 8.6500 8.6000 8.5600 8.4500 8.5700 8.5600 0.85%
  QoQ % 0.23% 0.58% 0.47% 1.30% -1.40% 0.12% -
  Horiz. % 101.29% 101.05% 100.47% 100.00% 98.71% 100.12% 100.00%
Adjusted Per Share Value based on latest NOSH - 93,500
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 1,975.96 1,871.47 1,546.08 1,395.50 1,545.93 1,451.62 1,376.90 27.09%
  QoQ % 5.58% 21.05% 10.79% -9.73% 6.50% 5.43% -
  Horiz. % 143.51% 135.92% 112.29% 101.35% 112.28% 105.43% 100.00%
EPS 24.06 28.98 33.07 42.80 -6.55 7.08 7.96 108.35%
  QoQ % -16.98% -12.37% -22.73% 753.44% -192.51% -11.06% -
  Horiz. % 302.26% 364.07% 415.45% 537.69% -82.29% 88.94% 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 8.6700 8.6506 8.6019 8.5600 8.4500 8.5700 8.5600 0.85%
  QoQ % 0.22% 0.57% 0.49% 1.30% -1.40% 0.12% -
  Horiz. % 101.29% 101.06% 100.49% 100.00% 98.71% 100.12% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 8.5000 8.5000 8.4800 8.7000 9.2000 8.1000 8.0000 -
P/RPS 0.43 0.45 0.55 0.62 0.60 0.56 0.58 -18.01%
  QoQ % -4.44% -18.18% -11.29% 3.33% 7.14% -3.45% -
  Horiz. % 74.14% 77.59% 94.83% 106.90% 103.45% 96.55% 100.00%
P/EPS 35.32 29.34 25.65 20.32 -140.39 114.50 100.43 -50.02%
  QoQ % 20.38% 14.39% 26.23% 114.47% -222.61% 14.01% -
  Horiz. % 35.17% 29.21% 25.54% 20.23% -139.79% 114.01% 100.00%
EY 2.83 3.41 3.90 4.92 -0.71 0.87 1.00 99.44%
  QoQ % -17.01% -12.56% -20.73% 792.96% -181.61% -13.00% -
  Horiz. % 283.00% 341.00% 390.00% 492.00% -71.00% 87.00% 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 0.98 0.98 0.99 1.02 1.09 0.95 0.93 3.54%
  QoQ % 0.00% -1.01% -2.94% -6.42% 14.74% 2.15% -
  Horiz. % 105.38% 105.38% 106.45% 109.68% 117.20% 102.15% 100.00%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 28/02/17 29/11/16 30/08/16 30/05/16 29/02/16 30/11/15 28/08/15 -
Price 8.5300 8.5000 8.5000 8.7500 9.2000 9.3000 8.1000 -
P/RPS 0.43 0.45 0.55 0.63 0.60 0.64 0.59 -18.94%
  QoQ % -4.44% -18.18% -12.70% 5.00% -6.25% 8.47% -
  Horiz. % 72.88% 76.27% 93.22% 106.78% 101.69% 108.47% 100.00%
P/EPS 35.45 29.34 25.71 20.43 -140.39 131.46 101.69 -50.31%
  QoQ % 20.82% 14.12% 25.84% 114.55% -206.79% 29.28% -
  Horiz. % 34.86% 28.85% 25.28% 20.09% -138.06% 129.28% 100.00%
EY 2.82 3.41 3.89 4.89 -0.71 0.76 0.98 101.66%
  QoQ % -17.30% -12.34% -20.45% 788.73% -193.42% -22.45% -
  Horiz. % 287.76% 347.96% 396.94% 498.98% -72.45% 77.55% 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 0.98 0.98 0.99 1.02 1.09 1.09 0.95 2.08%
  QoQ % 0.00% -1.01% -2.94% -6.42% 0.00% 14.74% -
  Horiz. % 103.16% 103.16% 104.21% 107.37% 114.74% 114.74% 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.
 


 

429  281  549  742 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.30+0.01 
 ARMADA 0.525+0.035 
 DGB 0.15-0.015 
 PWORTH 0.04-0.005 
 MLAB 0.065+0.02 
 HSI-H8F 0.420.00 
 HSI-C7K 0.315-0.02 
 VELESTO 0.380.00 
 ISTONE 0.21-0.015 
 FPGROUP 0.54+0.045 
Partners & Brokers