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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

282  339  466  1121 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AVI 0.075+0.02 
 VC 0.09+0.02 
 HIBISCS 0.525+0.02 
 SAPNRG 0.11+0.005 
 MRCB-WB 0.125+0.02 
 DGB 0.0250.00 
 HIBISCS-WC 0.155+0.02 
 HSI-H8M 0.33-0.08 
 ARMADA 0.18+0.005 
 EKOVEST 0.48+0.02 

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