Highlights

[BLDPLNT] QoQ Annualized Quarter Result on 2017-03-31 [#1]

Stock [BLDPLNT]: BLD PLANTATION BHD
Announcement Date 30-May-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Mar-2017  [#1]
Profit Trend QoQ -     -52.39%    YoY -     -73.24%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 2,134,642 2,066,390 1,978,242 1,873,496 1,847,519 1,749,828 1,445,586 29.58%
  QoQ % 3.30% 4.46% 5.59% 1.41% 5.58% 21.05% -
  Horiz. % 147.67% 142.94% 136.85% 129.60% 127.80% 121.05% 100.00%
PBT 56,557 39,248 27,562 20,140 41,315 43,654 44,018 18.13%
  QoQ % 44.10% 42.40% 36.85% -51.25% -5.36% -0.83% -
  Horiz. % 128.49% 89.16% 62.62% 45.75% 93.86% 99.17% 100.00%
Tax -15,927 -12,353 -9,074 -7,820 -18,020 -15,730 -12,666 16.45%
  QoQ % -28.93% -36.14% -16.04% 56.60% -14.55% -24.20% -
  Horiz. % 125.75% 97.53% 71.64% 61.74% 142.27% 124.20% 100.00%
NP 40,630 26,894 18,488 12,320 23,295 27,924 31,352 18.81%
  QoQ % 51.07% 45.47% 50.06% -47.11% -16.58% -10.93% -
  Horiz. % 129.59% 85.78% 58.97% 39.30% 74.30% 89.07% 100.00%
NP to SH 39,602 25,582 17,046 10,712 22,499 27,092 30,918 17.89%
  QoQ % 54.80% 50.08% 59.13% -52.39% -16.95% -12.37% -
  Horiz. % 128.09% 82.74% 55.13% 34.65% 72.77% 87.63% 100.00%
Tax Rate 28.16 % 31.48 % 32.92 % 38.83 % 43.62 % 36.03 % 28.77 % -1.41%
  QoQ % -10.55% -4.37% -15.22% -10.98% 21.07% 25.23% -
  Horiz. % 97.88% 109.42% 114.42% 134.97% 151.62% 125.23% 100.00%
Total Cost 2,094,012 2,039,496 1,959,754 1,861,176 1,824,224 1,721,904 1,414,234 29.82%
  QoQ % 2.67% 4.07% 5.30% 2.03% 5.94% 21.76% -
  Horiz. % 148.07% 144.21% 138.57% 131.60% 128.99% 121.76% 100.00%
Net Worth 847,110 826,540 815,320 748,611 810,645 808,832 804,279 3.51%
  QoQ % 2.49% 1.38% 8.91% -7.65% 0.22% 0.57% -
  Horiz. % 105.33% 102.77% 101.37% 93.08% 100.79% 100.57% 100.00%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 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
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 847,110 826,540 815,320 748,611 810,645 808,832 804,279 3.51%
  QoQ % 2.49% 1.38% 8.91% -7.65% 0.22% 0.57% -
  Horiz. % 105.33% 102.77% 101.37% 93.08% 100.79% 100.57% 100.00%
NOSH 93,500 93,500 93,500 93,576 93,500 93,506 93,520 -0.01%
  QoQ % 0.00% 0.00% -0.08% 0.08% -0.01% -0.02% -
  Horiz. % 99.98% 99.98% 99.98% 100.06% 99.98% 99.98% 100.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 1.90 % 1.30 % 0.93 % 0.66 % 1.26 % 1.60 % 2.17 % -8.46%
  QoQ % 46.15% 39.78% 40.91% -47.62% -21.25% -26.27% -
  Horiz. % 87.56% 59.91% 42.86% 30.41% 58.06% 73.73% 100.00%
ROE 4.67 % 3.10 % 2.09 % 1.43 % 2.78 % 3.35 % 3.84 % 13.89%
  QoQ % 50.65% 48.33% 46.15% -48.56% -17.01% -12.76% -
  Horiz. % 121.61% 80.73% 54.43% 37.24% 72.40% 87.24% 100.00%
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 2,283.04 2,210.04 2,115.77 2,002.10 1,975.96 1,871.34 1,545.74 29.60%
  QoQ % 3.30% 4.46% 5.68% 1.32% 5.59% 21.06% -
  Horiz. % 147.70% 142.98% 136.88% 129.52% 127.83% 121.06% 100.00%
EPS 42.36 27.36 18.22 11.44 24.06 28.97 33.06 17.92%
  QoQ % 54.82% 50.16% 59.27% -52.45% -16.95% -12.37% -
  Horiz. % 128.13% 82.76% 55.11% 34.60% 72.78% 87.63% 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 9.0600 8.8400 8.7200 8.0000 8.6700 8.6500 8.6000 3.53%
  QoQ % 2.49% 1.38% 9.00% -7.73% 0.23% 0.58% -
  Horiz. % 105.35% 102.79% 101.40% 93.02% 100.81% 100.58% 100.00%
Adjusted Per Share Value based on latest NOSH - 93,500
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 2,283.04 2,210.04 2,115.77 2,003.74 1,975.96 1,871.47 1,546.08 29.58%
  QoQ % 3.30% 4.46% 5.59% 1.41% 5.58% 21.05% -
  Horiz. % 147.67% 142.94% 136.85% 129.60% 127.80% 121.05% 100.00%
EPS 42.36 27.36 18.22 11.46 24.06 28.98 33.07 17.89%
  QoQ % 54.82% 50.16% 58.99% -52.37% -16.98% -12.37% -
  Horiz. % 128.09% 82.73% 55.10% 34.65% 72.75% 87.63% 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 9.0600 8.8400 8.7200 8.0065 8.6700 8.6506 8.6019 3.51%
  QoQ % 2.49% 1.38% 8.91% -7.65% 0.22% 0.57% -
  Horiz. % 105.33% 102.77% 101.37% 93.08% 100.79% 100.57% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 8.3400 8.4000 8.3800 8.5300 8.5000 8.5000 8.4800 -
P/RPS 0.37 0.38 0.40 0.43 0.43 0.45 0.55 -23.17%
  QoQ % -2.63% -5.00% -6.98% 0.00% -4.44% -18.18% -
  Horiz. % 67.27% 69.09% 72.73% 78.18% 78.18% 81.82% 100.00%
P/EPS 19.69 30.70 45.97 74.52 35.32 29.34 25.65 -16.12%
  QoQ % -35.86% -33.22% -38.31% 110.99% 20.38% 14.39% -
  Horiz. % 76.76% 119.69% 179.22% 290.53% 137.70% 114.39% 100.00%
EY 5.08 3.26 2.18 1.34 2.83 3.41 3.90 19.21%
  QoQ % 55.83% 49.54% 62.69% -52.65% -17.01% -12.56% -
  Horiz. % 130.26% 83.59% 55.90% 34.36% 72.56% 87.44% 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 0.92 0.95 0.96 1.07 0.98 0.98 0.99 -4.76%
  QoQ % -3.16% -1.04% -10.28% 9.18% 0.00% -1.01% -
  Horiz. % 92.93% 95.96% 96.97% 108.08% 98.99% 98.99% 100.00%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 28/02/18 30/11/17 29/08/17 30/05/17 28/02/17 29/11/16 30/08/16 -
Price 8.2100 8.3600 8.4300 8.4200 8.5300 8.5000 8.5000 -
P/RPS 0.36 0.38 0.40 0.42 0.43 0.45 0.55 -24.56%
  QoQ % -5.26% -5.00% -4.76% -2.33% -4.44% -18.18% -
  Horiz. % 65.45% 69.09% 72.73% 76.36% 78.18% 81.82% 100.00%
P/EPS 19.38 30.55 46.24 73.55 35.45 29.34 25.71 -17.13%
  QoQ % -36.56% -33.93% -37.13% 107.48% 20.82% 14.12% -
  Horiz. % 75.38% 118.83% 179.85% 286.08% 137.88% 114.12% 100.00%
EY 5.16 3.27 2.16 1.36 2.82 3.41 3.89 20.66%
  QoQ % 57.80% 51.39% 58.82% -51.77% -17.30% -12.34% -
  Horiz. % 132.65% 84.06% 55.53% 34.96% 72.49% 87.66% 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 0.91 0.95 0.97 1.05 0.98 0.98 0.99 -5.45%
  QoQ % -4.21% -2.06% -7.62% 7.14% 0.00% -1.01% -
  Horiz. % 91.92% 95.96% 97.98% 106.06% 98.99% 98.99% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with 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