Highlights

[BLDPLNT] QoQ Cumulative Quarter Result on 2015-06-30 [#2]

Stock [BLDPLNT]: BLD PLANTATION BHD
Announcement Date 28-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Jun-2015  [#2]
Profit Trend QoQ -     2,504.20%    YoY -     -70.92%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 326,198 1,445,443 1,017,948 643,699 303,665 1,558,192 1,130,779 -56.31%
  QoQ % -77.43% 42.00% 58.14% 111.98% -80.51% 37.80% -
  Horiz. % 28.85% 127.83% 90.02% 56.93% 26.85% 137.80% 100.00%
PBT 13,588 -11,889 3,693 7,248 1,235 46,667 28,365 -38.75%
  QoQ % 214.29% -421.93% -49.05% 486.88% -97.35% 64.52% -
  Horiz. % 47.90% -41.91% 13.02% 25.55% 4.35% 164.52% 100.00%
Tax -3,385 6,014 1,505 -3,372 -1,085 -13,767 -10,357 -52.52%
  QoQ % -156.29% 299.60% 144.63% -210.78% 92.12% -32.92% -
  Horiz. % 32.68% -58.07% -14.53% 32.56% 10.48% 132.92% 100.00%
NP 10,203 -5,875 5,198 3,876 150 32,900 18,008 -31.51%
  QoQ % 273.67% -213.02% 34.11% 2,484.00% -99.54% 82.70% -
  Horiz. % 56.66% -32.62% 28.86% 21.52% 0.83% 182.70% 100.00%
NP to SH 10,009 -6,127 4,961 3,724 143 33,178 17,898 -32.10%
  QoQ % 263.36% -223.50% 33.22% 2,504.20% -99.57% 85.37% -
  Horiz. % 55.92% -34.23% 27.72% 20.81% 0.80% 185.37% 100.00%
Tax Rate 24.91 % - % -40.75 % 46.52 % 87.85 % 29.50 % 36.51 % -22.48%
  QoQ % 0.00% 0.00% -187.60% -47.05% 197.80% -19.20% -
  Horiz. % 68.23% 0.00% -111.61% 127.42% 240.62% 80.80% 100.00%
Total Cost 315,995 1,451,318 1,012,750 639,823 303,515 1,525,292 1,112,771 -56.76%
  QoQ % -78.23% 43.30% 58.29% 110.80% -80.10% 37.07% -
  Horiz. % 28.40% 130.42% 91.01% 57.50% 27.28% 137.07% 100.00%
Net Worth 800,360 790,074 801,294 800,360 800,360 800,360 784,465 1.35%
  QoQ % 1.30% -1.40% 0.12% 0.00% 0.00% 2.03% -
  Horiz. % 102.03% 100.72% 102.15% 102.03% 102.03% 102.03% 100.00%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 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
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 800,360 790,074 801,294 800,360 800,360 800,360 784,465 1.35%
  QoQ % 1.30% -1.40% 0.12% 0.00% 0.00% 2.03% -
  Horiz. % 102.03% 100.72% 102.15% 102.03% 102.03% 102.03% 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
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 3.13 % -0.41 % 0.51 % 0.60 % 0.05 % 2.11 % 1.59 % 57.01%
  QoQ % 863.41% -180.39% -15.00% 1,100.00% -97.63% 32.70% -
  Horiz. % 196.86% -25.79% 32.08% 37.74% 3.14% 132.70% 100.00%
ROE 1.25 % -0.78 % 0.62 % 0.47 % 0.02 % 4.15 % 2.28 % -32.99%
  QoQ % 260.26% -225.81% 31.91% 2,250.00% -99.52% 82.02% -
  Horiz. % 54.82% -34.21% 27.19% 20.61% 0.88% 182.02% 100.00%
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 348.87 1,545.93 1,088.71 688.45 324.78 1,666.52 1,209.39 -56.31%
  QoQ % -77.43% 42.00% 58.14% 111.97% -80.51% 37.80% -
  Horiz. % 28.85% 127.83% 90.02% 56.93% 26.85% 137.80% 100.00%
EPS 10.70 -6.55 5.31 3.98 0.15 35.48 19.14 -32.11%
  QoQ % 263.36% -223.35% 33.42% 2,553.33% -99.58% 85.37% -
  Horiz. % 55.90% -34.22% 27.74% 20.79% 0.78% 185.37% 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 8.5600 8.4500 8.5700 8.5600 8.5600 8.5600 8.3900 1.35%
  QoQ % 1.30% -1.40% 0.12% 0.00% 0.00% 2.03% -
  Horiz. % 102.03% 100.72% 102.15% 102.03% 102.03% 102.03% 100.00%
Adjusted Per Share Value based on latest NOSH - 93,500
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 348.87 1,545.93 1,088.71 688.45 324.78 1,666.52 1,209.39 -56.31%
  QoQ % -77.43% 42.00% 58.14% 111.97% -80.51% 37.80% -
  Horiz. % 28.85% 127.83% 90.02% 56.93% 26.85% 137.80% 100.00%
EPS 10.70 -6.55 5.31 3.98 0.15 35.48 19.14 -32.11%
  QoQ % 263.36% -223.35% 33.42% 2,553.33% -99.58% 85.37% -
  Horiz. % 55.90% -34.22% 27.74% 20.79% 0.78% 185.37% 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 8.5600 8.4500 8.5700 8.5600 8.5600 8.5600 8.3900 1.35%
  QoQ % 1.30% -1.40% 0.12% 0.00% 0.00% 2.03% -
  Horiz. % 102.03% 100.72% 102.15% 102.03% 102.03% 102.03% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 8.7000 9.2000 8.1000 8.0000 8.2000 7.6500 8.1000 -
P/RPS 2.49 0.60 0.74 1.16 2.52 0.46 0.67 139.74%
  QoQ % 315.00% -18.92% -36.21% -53.97% 447.83% -31.34% -
  Horiz. % 371.64% 89.55% 110.45% 173.13% 376.12% 68.66% 100.00%
P/EPS 81.27 -140.39 152.66 200.86 5,361.54 21.56 42.31 54.46%
  QoQ % 157.89% -191.96% -24.00% -96.25% 24,768.00% -49.04% -
  Horiz. % 192.08% -331.81% 360.81% 474.73% 12,672.04% 50.96% 100.00%
EY 1.23 -0.71 0.66 0.50 0.02 4.64 2.36 -35.21%
  QoQ % 273.24% -207.58% 32.00% 2,400.00% -99.57% 96.61% -
  Horiz. % 52.12% -30.08% 27.97% 21.19% 0.85% 196.61% 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 1.02 1.09 0.95 0.93 0.96 0.89 0.97 3.40%
  QoQ % -6.42% 14.74% 2.15% -3.12% 7.87% -8.25% -
  Horiz. % 105.15% 112.37% 97.94% 95.88% 98.97% 91.75% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 30/05/16 29/02/16 30/11/15 28/08/15 28/05/15 27/02/15 27/11/14 -
Price 8.7500 9.2000 9.3000 8.1000 8.0500 8.0000 8.1000 -
P/RPS 2.51 0.60 0.85 1.18 2.48 0.48 0.67 141.02%
  QoQ % 318.33% -29.41% -27.97% -52.42% 416.67% -28.36% -
  Horiz. % 374.63% 89.55% 126.87% 176.12% 370.15% 71.64% 100.00%
P/EPS 81.74 -140.39 175.28 203.37 5,263.46 22.55 42.31 55.06%
  QoQ % 158.22% -180.09% -13.81% -96.14% 23,241.29% -46.70% -
  Horiz. % 193.19% -331.81% 414.28% 480.67% 12,440.23% 53.30% 100.00%
EY 1.22 -0.71 0.57 0.49 0.02 4.44 2.36 -35.56%
  QoQ % 271.83% -224.56% 16.33% 2,350.00% -99.55% 88.14% -
  Horiz. % 51.69% -30.08% 24.15% 20.76% 0.85% 188.14% 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 1.02 1.09 1.09 0.95 0.94 0.93 0.97 3.40%
  QoQ % -6.42% 0.00% 14.74% 1.06% 1.08% -4.12% -
  Horiz. % 105.15% 112.37% 112.37% 97.94% 96.91% 95.88% 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.
 


 

426  261  559  762 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.13+0.03 
 FINTEC 0.080.00 
 ARMADA 0.545+0.015 
 TIGER 0.09+0.015 
 EKOVEST 0.815+0.035 
 SAPNRG 0.2950.00 
 DGB 0.165+0.005 
 TRIVE 0.010.00 
 HSI-H8F 0.29+0.04 
 KNM 0.41-0.015 

TOP ARTICLES

1. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
2. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
3. Dayang: Points to ponder & can you advise me? Koon Yew Yin Koon Yew Yin's Blog
4. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
5. Jaks Resources Bhd: A relook into Jaks Resources from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing Now? TradeVSA - Case Study
6. [12Invest] 我要投资 - 浅谈以Reverse Takeover 上市的Widad Group(0162) [12Invest] - 我要投资
7. Rohas Tecnic - More to Come HLBank Research Highlights
8. M+ Online Technical Focus - 20 Nov 2019 M+ Online Research Articles
Partners & Brokers