Highlights

[BLDPLNT] QoQ Cumulative Quarter Result on 2017-06-30 [#2]

Stock [BLDPLNT]: BLD PLANTATION BHD
Announcement Date 29-Aug-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Jun-2017  [#2]
Profit Trend QoQ -     218.26%    YoY -     -44.87%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 366,567 2,134,642 1,549,793 989,121 468,374 1,847,519 1,312,371 -57.30%
  QoQ % -82.83% 37.74% 56.68% 111.18% -74.65% 40.78% -
  Horiz. % 27.93% 162.66% 118.09% 75.37% 35.69% 140.78% 100.00%
PBT 4,050 56,557 29,436 13,781 5,035 41,315 32,741 -75.21%
  QoQ % -92.84% 92.14% 113.60% 173.70% -87.81% 26.19% -
  Horiz. % 12.37% 172.74% 89.91% 42.09% 15.38% 126.19% 100.00%
Tax -1,747 -15,927 -9,265 -4,537 -1,955 -18,020 -11,798 -72.04%
  QoQ % 89.03% -71.91% -104.21% -132.07% 89.15% -52.74% -
  Horiz. % 14.81% 135.00% 78.53% 38.46% 16.57% 152.74% 100.00%
NP 2,303 40,630 20,171 9,244 3,080 23,295 20,943 -77.08%
  QoQ % -94.33% 101.43% 118.21% 200.13% -86.78% 11.23% -
  Horiz. % 11.00% 194.00% 96.31% 44.14% 14.71% 111.23% 100.00%
NP to SH 2,159 39,602 19,187 8,523 2,678 22,499 20,319 -77.60%
  QoQ % -94.55% 106.40% 125.12% 218.26% -88.10% 10.73% -
  Horiz. % 10.63% 194.90% 94.43% 41.95% 13.18% 110.73% 100.00%
Tax Rate 43.14 % 28.16 % 31.48 % 32.92 % 38.83 % 43.62 % 36.03 % 12.77%
  QoQ % 53.20% -10.55% -4.37% -15.22% -10.98% 21.07% -
  Horiz. % 119.73% 78.16% 87.37% 91.37% 107.77% 121.07% 100.00%
Total Cost 364,264 2,094,012 1,529,622 979,877 465,294 1,824,224 1,291,428 -57.02%
  QoQ % -82.60% 36.90% 56.10% 110.59% -74.49% 41.26% -
  Horiz. % 28.21% 162.15% 118.44% 75.88% 36.03% 141.26% 100.00%
Net Worth 607,750 847,110 826,540 815,320 748,000 810,645 808,832 -17.36%
  QoQ % -28.26% 2.49% 1.38% 9.00% -7.73% 0.22% -
  Horiz. % 75.14% 104.73% 102.19% 100.80% 92.48% 100.22% 100.00%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 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
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 607,750 847,110 826,540 815,320 748,000 810,645 808,832 -17.36%
  QoQ % -28.26% 2.49% 1.38% 9.00% -7.73% 0.22% -
  Horiz. % 75.14% 104.73% 102.19% 100.80% 92.48% 100.22% 100.00%
NOSH 93,500 93,500 93,500 93,500 93,500 93,500 93,506 -0.00%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -0.01% -
  Horiz. % 99.99% 99.99% 99.99% 99.99% 99.99% 99.99% 100.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 0.63 % 1.90 % 1.30 % 0.93 % 0.66 % 1.26 % 1.60 % -46.31%
  QoQ % -66.84% 46.15% 39.78% 40.91% -47.62% -21.25% -
  Horiz. % 39.38% 118.75% 81.25% 58.12% 41.25% 78.75% 100.00%
ROE 0.36 % 4.67 % 2.32 % 1.05 % 0.36 % 2.78 % 2.51 % -72.63%
  QoQ % -92.29% 101.29% 120.95% 191.67% -87.05% 10.76% -
  Horiz. % 14.34% 186.06% 92.43% 41.83% 14.34% 110.76% 100.00%
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 392.05 2,283.04 1,657.53 1,057.88 500.93 1,975.96 1,403.51 -57.30%
  QoQ % -82.83% 37.74% 56.68% 111.18% -74.65% 40.79% -
  Horiz. % 27.93% 162.67% 118.10% 75.37% 35.69% 140.79% 100.00%
EPS 2.31 42.36 20.52 9.11 2.86 24.06 21.73 -77.59%
  QoQ % -94.55% 106.43% 125.25% 218.53% -88.11% 10.72% -
  Horiz. % 10.63% 194.94% 94.43% 41.92% 13.16% 110.72% 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 6.5000 9.0600 8.8400 8.7200 8.0000 8.6700 8.6500 -17.36%
  QoQ % -28.26% 2.49% 1.38% 9.00% -7.73% 0.23% -
  Horiz. % 75.14% 104.74% 102.20% 100.81% 92.49% 100.23% 100.00%
Adjusted Per Share Value based on latest NOSH - 93,500
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 392.05 2,283.04 1,657.53 1,057.88 500.93 1,975.96 1,403.61 -57.30%
  QoQ % -82.83% 37.74% 56.68% 111.18% -74.65% 40.78% -
  Horiz. % 27.93% 162.65% 118.09% 75.37% 35.69% 140.78% 100.00%
EPS 2.31 42.36 20.52 9.11 2.86 24.06 21.73 -77.59%
  QoQ % -94.55% 106.43% 125.25% 218.53% -88.11% 10.72% -
  Horiz. % 10.63% 194.94% 94.43% 41.92% 13.16% 110.72% 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 6.5000 9.0600 8.8400 8.7200 8.0000 8.6700 8.6506 -17.36%
  QoQ % -28.26% 2.49% 1.38% 9.00% -7.73% 0.22% -
  Horiz. % 75.14% 104.73% 102.19% 100.80% 92.48% 100.22% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 8.0900 8.3400 8.4000 8.3800 8.5300 8.5000 8.5000 -
P/RPS 2.06 0.37 0.51 0.79 1.70 0.43 0.61 125.26%
  QoQ % 456.76% -27.45% -35.44% -53.53% 295.35% -29.51% -
  Horiz. % 337.70% 60.66% 83.61% 129.51% 278.69% 70.49% 100.00%
P/EPS 350.35 19.69 40.93 91.93 297.82 35.32 39.12 331.83%
  QoQ % 1,679.33% -51.89% -55.48% -69.13% 743.20% -9.71% -
  Horiz. % 895.58% 50.33% 104.63% 234.99% 761.30% 90.29% 100.00%
EY 0.29 5.08 2.44 1.09 0.34 2.83 2.56 -76.62%
  QoQ % -94.29% 108.20% 123.85% 220.59% -87.99% 10.55% -
  Horiz. % 11.33% 198.44% 95.31% 42.58% 13.28% 110.55% 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 1.24 0.92 0.95 0.96 1.07 0.98 0.98 17.00%
  QoQ % 34.78% -3.16% -1.04% -10.28% 9.18% 0.00% -
  Horiz. % 126.53% 93.88% 96.94% 97.96% 109.18% 100.00% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 31/05/18 28/02/18 30/11/17 29/08/17 30/05/17 28/02/17 29/11/16 -
Price 8.0100 8.2100 8.3600 8.4300 8.4200 8.5300 8.5000 -
P/RPS 2.04 0.36 0.50 0.80 1.68 0.43 0.61 123.80%
  QoQ % 466.67% -28.00% -37.50% -52.38% 290.70% -29.51% -
  Horiz. % 334.43% 59.02% 81.97% 131.15% 275.41% 70.49% 100.00%
P/EPS 346.89 19.38 40.74 92.48 293.98 35.45 39.12 328.98%
  QoQ % 1,689.94% -52.43% -55.95% -68.54% 729.28% -9.38% -
  Horiz. % 886.73% 49.54% 104.14% 236.40% 751.48% 90.62% 100.00%
EY 0.29 5.16 2.45 1.08 0.34 2.82 2.56 -76.62%
  QoQ % -94.38% 110.61% 126.85% 217.65% -87.94% 10.16% -
  Horiz. % 11.33% 201.56% 95.70% 42.19% 13.28% 110.16% 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 1.23 0.91 0.95 0.97 1.05 0.98 0.98 16.37%
  QoQ % 35.16% -4.21% -2.06% -7.62% 7.14% 0.00% -
  Horiz. % 125.51% 92.86% 96.94% 98.98% 107.14% 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.
 


 

1985 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.7650.00 
 KOTRA 1.950.00 
 UCREST 0.1250.00 
 EITA 1.490.00 
 PUC 0.050.00 
 WILLOW 0.590.00 
 IRIS 0.1350.00 
 HOOVER 0.430.00 
 BTECH 0.210.00 
 3A 0.730.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers