Highlights

[BLDPLNT] QoQ Annualized Quarter Result on 2018-03-31 [#0]

Stock [BLDPLNT]: BLD PLANTATION BHD
Announcement Date 31-May-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
31-Mar-2018
Profit Trend QoQ -     -78.19%    YoY -     -19.38%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 1,754,151 1,636,961 1,521,538 1,466,268 2,134,642 2,066,390 1,978,242 -7.68%
  QoQ % 7.16% 7.59% 3.77% -31.31% 3.30% 4.46% -
  Horiz. % 88.67% 82.75% 76.91% 74.12% 107.91% 104.46% 100.00%
PBT -48,838 -24,302 5,302 16,200 56,557 39,248 27,562 -
  QoQ % -100.96% -558.37% -67.27% -71.36% 44.10% 42.40% -
  Horiz. % -177.19% -88.17% 19.24% 58.78% 205.20% 142.40% 100.00%
Tax 2,772 3,028 -3,730 -6,988 -15,927 -12,353 -9,074 -
  QoQ % -8.45% 181.18% 46.62% 56.12% -28.93% -36.14% -
  Horiz. % -30.55% -33.37% 41.11% 77.01% 175.52% 136.14% 100.00%
NP -46,066 -21,274 1,572 9,212 40,630 26,894 18,488 -
  QoQ % -116.53% -1,453.35% -82.94% -77.33% 51.07% 45.47% -
  Horiz. % -249.17% -115.07% 8.50% 49.83% 219.76% 145.47% 100.00%
NP to SH -45,796 -21,529 1,234 8,636 39,602 25,582 17,046 -
  QoQ % -112.71% -1,844.68% -85.71% -78.19% 54.80% 50.08% -
  Horiz. % -268.66% -126.30% 7.24% 50.66% 232.32% 150.08% 100.00%
Tax Rate - % - % 70.35 % 43.14 % 28.16 % 31.48 % 32.92 % -
  QoQ % 0.00% 0.00% 63.07% 53.20% -10.55% -4.37% -
  Horiz. % 0.00% 0.00% 213.70% 131.04% 85.54% 95.63% 100.00%
Total Cost 1,800,217 1,658,235 1,519,966 1,457,056 2,094,012 2,039,496 1,959,754 -5.49%
  QoQ % 8.56% 9.10% 4.32% -30.42% 2.67% 4.07% -
  Horiz. % 91.86% 84.61% 77.56% 74.35% 106.85% 104.07% 100.00%
Net Worth 565,675 586,244 603,074 607,750 847,110 826,540 815,320 -21.58%
  QoQ % -3.51% -2.79% -0.77% -28.26% 2.49% 1.38% -
  Horiz. % 69.38% 71.90% 73.97% 74.54% 103.90% 101.38% 100.00%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 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
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 565,675 586,244 603,074 607,750 847,110 826,540 815,320 -21.58%
  QoQ % -3.51% -2.79% -0.77% -28.26% 2.49% 1.38% -
  Horiz. % 69.38% 71.90% 73.97% 74.54% 103.90% 101.38% 100.00%
NOSH 93,500 93,500 93,500 93,500 93,500 93,500 93,500 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin -2.63 % -1.30 % 0.10 % 0.63 % 1.90 % 1.30 % 0.93 % -
  QoQ % -102.31% -1,400.00% -84.13% -66.84% 46.15% 39.78% -
  Horiz. % -282.80% -139.78% 10.75% 67.74% 204.30% 139.78% 100.00%
ROE -8.10 % -3.67 % 0.20 % 1.42 % 4.67 % 3.10 % 2.09 % -
  QoQ % -120.71% -1,935.00% -85.92% -69.59% 50.65% 48.33% -
  Horiz. % -387.56% -175.60% 9.57% 67.94% 223.44% 148.33% 100.00%
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 1,876.10 1,750.76 1,627.31 1,568.20 2,283.04 2,210.04 2,115.77 -7.68%
  QoQ % 7.16% 7.59% 3.77% -31.31% 3.30% 4.46% -
  Horiz. % 88.67% 82.75% 76.91% 74.12% 107.91% 104.46% 100.00%
EPS -48.98 -23.03 1.32 9.24 42.36 27.36 18.22 -
  QoQ % -112.68% -1,844.70% -85.71% -78.19% 54.82% 50.16% -
  Horiz. % -268.83% -126.40% 7.24% 50.71% 232.49% 150.16% 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 6.0500 6.2700 6.4500 6.5000 9.0600 8.8400 8.7200 -21.58%
  QoQ % -3.51% -2.79% -0.77% -28.26% 2.49% 1.38% -
  Horiz. % 69.38% 71.90% 73.97% 74.54% 103.90% 101.38% 100.00%
Adjusted Per Share Value based on latest NOSH - 93,500
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 1,876.10 1,750.76 1,627.31 1,568.20 2,283.04 2,210.04 2,115.77 -7.68%
  QoQ % 7.16% 7.59% 3.77% -31.31% 3.30% 4.46% -
  Horiz. % 88.67% 82.75% 76.91% 74.12% 107.91% 104.46% 100.00%
EPS -48.98 -23.03 1.32 9.24 42.36 27.36 18.22 -
  QoQ % -112.68% -1,844.70% -85.71% -78.19% 54.82% 50.16% -
  Horiz. % -268.83% -126.40% 7.24% 50.71% 232.49% 150.16% 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 6.0500 6.2700 6.4500 6.5000 9.0600 8.8400 8.7200 -21.58%
  QoQ % -3.51% -2.79% -0.77% -28.26% 2.49% 1.38% -
  Horiz. % 69.38% 71.90% 73.97% 74.54% 103.90% 101.38% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 7.5400 7.0000 8.0000 8.0900 8.3400 8.4000 8.3800 -
P/RPS 0.40 0.40 0.49 0.52 0.37 0.38 0.40 -
  QoQ % 0.00% -18.37% -5.77% 40.54% -2.63% -5.00% -
  Horiz. % 100.00% 100.00% 122.50% 130.00% 92.50% 95.00% 100.00%
P/EPS -15.39 -30.40 606.16 87.59 19.69 30.70 45.97 -
  QoQ % 49.37% -105.02% 592.04% 344.85% -35.86% -33.22% -
  Horiz. % -33.48% -66.13% 1,318.60% 190.54% 42.83% 66.78% 100.00%
EY -6.50 -3.29 0.16 1.14 5.08 3.26 2.18 -
  QoQ % -97.57% -2,156.25% -85.96% -77.56% 55.83% 49.54% -
  Horiz. % -298.17% -150.92% 7.34% 52.29% 233.03% 149.54% 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 1.25 1.12 1.24 1.24 0.92 0.95 0.96 19.18%
  QoQ % 11.61% -9.68% 0.00% 34.78% -3.16% -1.04% -
  Horiz. % 130.21% 116.67% 129.17% 129.17% 95.83% 98.96% 100.00%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 27/02/19 27/11/18 30/08/18 31/05/18 28/02/18 30/11/17 29/08/17 -
Price 6.9600 7.0000 7.3000 8.0100 8.2100 8.3600 8.4300 -
P/RPS 0.37 0.40 0.45 0.51 0.36 0.38 0.40 -5.05%
  QoQ % -7.50% -11.11% -11.76% 41.67% -5.26% -5.00% -
  Horiz. % 92.50% 100.00% 112.50% 127.50% 90.00% 95.00% 100.00%
P/EPS -14.21 -30.40 553.12 86.72 19.38 30.55 46.24 -
  QoQ % 53.26% -105.50% 537.82% 347.47% -36.56% -33.93% -
  Horiz. % -30.73% -65.74% 1,196.19% 187.54% 41.91% 66.07% 100.00%
EY -7.04 -3.29 0.18 1.15 5.16 3.27 2.16 -
  QoQ % -113.98% -1,927.78% -84.35% -77.71% 57.80% 51.39% -
  Horiz. % -325.93% -152.31% 8.33% 53.24% 238.89% 151.39% 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 1.15 1.12 1.13 1.23 0.91 0.95 0.97 11.98%
  QoQ % 2.68% -0.88% -8.13% 35.16% -4.21% -2.06% -
  Horiz. % 118.56% 115.46% 116.49% 126.80% 93.81% 97.94% 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
 
 

487  410  515  765 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.10+0.02 
 SAPNRG 0.11+0.01 
 XDL 0.065+0.01 
 JAG 0.095+0.015 
 AIRASIA 0.87+0.045 
 CAREPLS 1.49+0.30 
 K1 0.49+0.045 
 BCMALL 0.285+0.025 
 HLT 0.85+0.155 
 HLT-WA 0.56+0.12 

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