Highlights

[BLDPLNT] QoQ Cumulative Quarter Result on 2016-06-30 [#2]

Stock [BLDPLNT]: BLD PLANTATION BHD
Announcement Date 30-Aug-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Jun-2016  [#2]
Profit Trend QoQ -     54.45%    YoY -     315.12%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 468,374 1,847,519 1,312,371 722,793 326,198 1,445,443 1,017,948 -40.37%
  QoQ % -74.65% 40.78% 81.57% 121.58% -77.43% 42.00% -
  Horiz. % 46.01% 181.49% 128.92% 71.00% 32.04% 142.00% 100.00%
PBT 5,035 41,315 32,741 22,009 13,588 -11,889 3,693 22.93%
  QoQ % -87.81% 26.19% 48.76% 61.97% 214.29% -421.93% -
  Horiz. % 136.34% 1,118.74% 886.57% 595.97% 367.94% -321.93% 100.00%
Tax -1,955 -18,020 -11,798 -6,333 -3,385 6,014 1,505 -
  QoQ % 89.15% -52.74% -86.29% -87.09% -156.29% 299.60% -
  Horiz. % -129.90% -1,197.34% -783.92% -420.80% -224.92% 399.60% 100.00%
NP 3,080 23,295 20,943 15,676 10,203 -5,875 5,198 -29.43%
  QoQ % -86.78% 11.23% 33.60% 53.64% 273.67% -213.02% -
  Horiz. % 59.25% 448.15% 402.90% 301.58% 196.29% -113.02% 100.00%
NP to SH 2,678 22,499 20,319 15,459 10,009 -6,127 4,961 -33.68%
  QoQ % -88.10% 10.73% 31.44% 54.45% 263.36% -223.50% -
  Horiz. % 53.98% 453.52% 409.57% 311.61% 201.75% -123.50% 100.00%
Tax Rate 38.83 % 43.62 % 36.03 % 28.77 % 24.91 % - % -40.75 % -
  QoQ % -10.98% 21.07% 25.23% 15.50% 0.00% 0.00% -
  Horiz. % -95.29% -107.04% -88.42% -70.60% -61.13% 0.00% 100.00%
Total Cost 465,294 1,824,224 1,291,428 707,117 315,995 1,451,318 1,012,750 -40.43%
  QoQ % -74.49% 41.26% 82.63% 123.77% -78.23% 43.30% -
  Horiz. % 45.94% 180.13% 127.52% 69.82% 31.20% 143.30% 100.00%
Net Worth 748,000 810,645 808,832 804,100 800,360 790,074 801,294 -4.48%
  QoQ % -7.73% 0.22% 0.59% 0.47% 1.30% -1.40% -
  Horiz. % 93.35% 101.17% 100.94% 100.35% 99.88% 98.60% 100.00%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 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
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 748,000 810,645 808,832 804,100 800,360 790,074 801,294 -4.48%
  QoQ % -7.73% 0.22% 0.59% 0.47% 1.30% -1.40% -
  Horiz. % 93.35% 101.17% 100.94% 100.35% 99.88% 98.60% 100.00%
NOSH 93,500 93,500 93,506 93,500 93,500 93,500 93,500 -
  QoQ % 0.00% -0.01% 0.01% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.01% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 0.66 % 1.26 % 1.60 % 2.17 % 3.13 % -0.41 % 0.51 % 18.74%
  QoQ % -47.62% -21.25% -26.27% -30.67% 863.41% -180.39% -
  Horiz. % 129.41% 247.06% 313.73% 425.49% 613.73% -80.39% 100.00%
ROE 0.36 % 2.78 % 2.51 % 1.92 % 1.25 % -0.78 % 0.62 % -30.38%
  QoQ % -87.05% 10.76% 30.73% 53.60% 260.26% -225.81% -
  Horiz. % 58.06% 448.39% 404.84% 309.68% 201.61% -125.81% 100.00%
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 500.93 1,975.96 1,403.51 773.04 348.87 1,545.93 1,088.71 -40.37%
  QoQ % -74.65% 40.79% 81.56% 121.58% -77.43% 42.00% -
  Horiz. % 46.01% 181.50% 128.91% 71.01% 32.04% 142.00% 100.00%
EPS 2.86 24.06 21.73 16.53 10.70 -6.55 5.31 -33.78%
  QoQ % -88.11% 10.72% 31.46% 54.49% 263.36% -223.35% -
  Horiz. % 53.86% 453.11% 409.23% 311.30% 201.51% -123.35% 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 8.0000 8.6700 8.6500 8.6000 8.5600 8.4500 8.5700 -4.48%
  QoQ % -7.73% 0.23% 0.58% 0.47% 1.30% -1.40% -
  Horiz. % 93.35% 101.17% 100.93% 100.35% 99.88% 98.60% 100.00%
Adjusted Per Share Value based on latest NOSH - 93,500
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 500.93 1,975.96 1,403.61 773.04 348.87 1,545.93 1,088.71 -40.37%
  QoQ % -74.65% 40.78% 81.57% 121.58% -77.43% 42.00% -
  Horiz. % 46.01% 181.50% 128.92% 71.01% 32.04% 142.00% 100.00%
EPS 2.86 24.06 21.73 16.53 10.70 -6.55 5.31 -33.78%
  QoQ % -88.11% 10.72% 31.46% 54.49% 263.36% -223.35% -
  Horiz. % 53.86% 453.11% 409.23% 311.30% 201.51% -123.35% 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 8.0000 8.6700 8.6506 8.6000 8.5600 8.4500 8.5700 -4.48%
  QoQ % -7.73% 0.22% 0.59% 0.47% 1.30% -1.40% -
  Horiz. % 93.35% 101.17% 100.94% 100.35% 99.88% 98.60% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 8.5300 8.5000 8.5000 8.4800 8.7000 9.2000 8.1000 -
P/RPS 1.70 0.43 0.61 1.10 2.49 0.60 0.74 74.02%
  QoQ % 295.35% -29.51% -44.55% -55.82% 315.00% -18.92% -
  Horiz. % 229.73% 58.11% 82.43% 148.65% 336.49% 81.08% 100.00%
P/EPS 297.82 35.32 39.12 51.29 81.27 -140.39 152.66 56.07%
  QoQ % 743.20% -9.71% -23.73% -36.89% 157.89% -191.96% -
  Horiz. % 195.09% 23.14% 25.63% 33.60% 53.24% -91.96% 100.00%
EY 0.34 2.83 2.56 1.95 1.23 -0.71 0.66 -35.71%
  QoQ % -87.99% 10.55% 31.28% 58.54% 273.24% -207.58% -
  Horiz. % 51.52% 428.79% 387.88% 295.45% 186.36% -107.58% 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 1.07 0.98 0.98 0.99 1.02 1.09 0.95 8.25%
  QoQ % 9.18% 0.00% -1.01% -2.94% -6.42% 14.74% -
  Horiz. % 112.63% 103.16% 103.16% 104.21% 107.37% 114.74% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 30/05/17 28/02/17 29/11/16 30/08/16 30/05/16 29/02/16 30/11/15 -
Price 8.4200 8.5300 8.5000 8.5000 8.7500 9.2000 9.3000 -
P/RPS 1.68 0.43 0.61 1.10 2.51 0.60 0.85 57.43%
  QoQ % 290.70% -29.51% -44.55% -56.18% 318.33% -29.41% -
  Horiz. % 197.65% 50.59% 71.76% 129.41% 295.29% 70.59% 100.00%
P/EPS 293.98 35.45 39.12 51.41 81.74 -140.39 175.28 41.12%
  QoQ % 729.28% -9.38% -23.91% -37.11% 158.22% -180.09% -
  Horiz. % 167.72% 20.22% 22.32% 29.33% 46.63% -80.09% 100.00%
EY 0.34 2.82 2.56 1.95 1.22 -0.71 0.57 -29.12%
  QoQ % -87.94% 10.16% 31.28% 59.84% 271.83% -224.56% -
  Horiz. % 59.65% 494.74% 449.12% 342.11% 214.04% -124.56% 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 1.05 0.98 0.98 0.99 1.02 1.09 1.09 -2.46%
  QoQ % 7.14% 0.00% -1.01% -2.94% -6.42% 0.00% -
  Horiz. % 96.33% 89.91% 89.91% 90.83% 93.58% 100.00% 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.
 


 

384  386  457  749 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.0150.00 
 TIGER 0.11+0.02 
 SANICHI 0.05-0.01 
 TDM 0.305+0.03 
 PUC 0.05+0.015 
 HSI-C7K 0.265-0.01 
 ARMADA 0.46-0.015 
 RSAWIT 0.34+0.04 
 FGV 1.45+0.13 
 INSAS-WB 0.0050.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. SAPURA ENERGY RECORDS JUMP IN Q3 REVENUE Oil and Gas Malaysia News
2. Why should MCA interfere with Utar? - Koon Yew Yin Koon Yew Yin's Blog
3. How and Why Prepare for Recession 2020 How and Why Prepare for Recession 2020
4. Jaks Resources - Higher Expected Investment Returns from JHDP ? DK66
5. Am I a Chinese Chauvinistic? Sslee blog
6. Cutting Your Losses Our Investment Journey
7. Sun Is Shining For Palm Oil Stock BFM Podcast
8. Stocks on Radar - Inari Amertron (0166) AmInvest Research Reports
Partners & Brokers