Highlights

[BLDPLNT] QoQ Cumulative Quarter Result on 2018-06-30 [#1]

Stock [BLDPLNT]: BLD PLANTATION BHD
Announcement Date 30-Aug-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Jun-2018  [#1]
Profit Trend QoQ -     -71.42%    YoY -     -92.76%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 2,197,197 1,754,151 1,227,721 760,769 366,567 2,134,642 1,549,793 26.23%
  QoQ % 25.26% 42.88% 61.38% 107.54% -82.83% 37.74% -
  Horiz. % 141.77% 113.19% 79.22% 49.09% 23.65% 137.74% 100.00%
PBT -62,546 -48,838 -18,227 2,651 4,050 56,557 29,436 -
  QoQ % -28.07% -167.94% -787.55% -34.54% -92.84% 92.14% -
  Horiz. % -212.48% -165.91% -61.92% 9.01% 13.76% 192.14% 100.00%
Tax 11,558 2,772 2,271 -1,865 -1,747 -15,927 -9,265 -
  QoQ % 316.96% 22.06% 221.77% -6.75% 89.03% -71.91% -
  Horiz. % -124.75% -29.92% -24.51% 20.13% 18.86% 171.91% 100.00%
NP -50,988 -46,066 -15,956 786 2,303 40,630 20,171 -
  QoQ % -10.68% -188.71% -2,130.03% -65.87% -94.33% 101.43% -
  Horiz. % -252.78% -228.38% -79.10% 3.90% 11.42% 201.43% 100.00%
NP to SH -50,498 -45,796 -16,147 617 2,159 39,602 19,187 -
  QoQ % -10.27% -183.62% -2,717.02% -71.42% -94.55% 106.40% -
  Horiz. % -263.19% -238.68% -84.16% 3.22% 11.25% 206.40% 100.00%
Tax Rate - % - % - % 70.35 % 43.14 % 28.16 % 31.48 % -
  QoQ % 0.00% 0.00% 0.00% 63.07% 53.20% -10.55% -
  Horiz. % 0.00% 0.00% 0.00% 223.48% 137.04% 89.45% 100.00%
Total Cost 2,248,185 1,800,217 1,243,677 759,983 364,264 2,094,012 1,529,622 29.30%
  QoQ % 24.88% 44.75% 63.65% 108.64% -82.60% 36.90% -
  Horiz. % 146.98% 117.69% 81.31% 49.68% 23.81% 136.90% 100.00%
Net Worth 561,935 565,675 586,244 603,074 607,750 847,110 826,540 -22.70%
  QoQ % -0.66% -3.51% -2.79% -0.77% -28.26% 2.49% -
  Horiz. % 67.99% 68.44% 70.93% 72.96% 73.53% 102.49% 100.00%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 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
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 561,935 565,675 586,244 603,074 607,750 847,110 826,540 -22.70%
  QoQ % -0.66% -3.51% -2.79% -0.77% -28.26% 2.49% -
  Horiz. % 67.99% 68.44% 70.93% 72.96% 73.53% 102.49% 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
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin -2.32 % -2.63 % -1.30 % 0.10 % 0.63 % 1.90 % 1.30 % -
  QoQ % 11.79% -102.31% -1,400.00% -84.13% -66.84% 46.15% -
  Horiz. % -178.46% -202.31% -100.00% 7.69% 48.46% 146.15% 100.00%
ROE -8.99 % -8.10 % -2.75 % 0.10 % 0.36 % 4.67 % 2.32 % -
  QoQ % -10.99% -194.55% -2,850.00% -72.22% -92.29% 101.29% -
  Horiz. % -387.50% -349.14% -118.53% 4.31% 15.52% 201.29% 100.00%
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 2,349.94 1,876.10 1,313.07 813.66 392.05 2,283.04 1,657.53 26.23%
  QoQ % 25.26% 42.88% 61.38% 107.54% -82.83% 37.74% -
  Horiz. % 141.77% 113.19% 79.22% 49.09% 23.65% 137.74% 100.00%
EPS -54.01 -48.98 -17.27 0.66 2.31 42.36 20.52 -
  QoQ % -10.27% -183.61% -2,716.67% -71.43% -94.55% 106.43% -
  Horiz. % -263.21% -238.69% -84.16% 3.22% 11.26% 206.43% 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 6.0100 6.0500 6.2700 6.4500 6.5000 9.0600 8.8400 -22.70%
  QoQ % -0.66% -3.51% -2.79% -0.77% -28.26% 2.49% -
  Horiz. % 67.99% 68.44% 70.93% 72.96% 73.53% 102.49% 100.00%
Adjusted Per Share Value based on latest NOSH - 93,500
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 2,349.94 1,876.10 1,313.07 813.66 392.05 2,283.04 1,657.53 26.23%
  QoQ % 25.26% 42.88% 61.38% 107.54% -82.83% 37.74% -
  Horiz. % 141.77% 113.19% 79.22% 49.09% 23.65% 137.74% 100.00%
EPS -54.01 -48.98 -17.27 0.66 2.31 42.36 20.52 -
  QoQ % -10.27% -183.61% -2,716.67% -71.43% -94.55% 106.43% -
  Horiz. % -263.21% -238.69% -84.16% 3.22% 11.26% 206.43% 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 6.0100 6.0500 6.2700 6.4500 6.5000 9.0600 8.8400 -22.70%
  QoQ % -0.66% -3.51% -2.79% -0.77% -28.26% 2.49% -
  Horiz. % 67.99% 68.44% 70.93% 72.96% 73.53% 102.49% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 6.7200 7.5400 7.0000 8.0000 8.0900 8.3400 8.4000 -
P/RPS 0.29 0.40 0.53 0.98 2.06 0.37 0.51 -31.39%
  QoQ % -27.50% -24.53% -45.92% -52.43% 456.76% -27.45% -
  Horiz. % 56.86% 78.43% 103.92% 192.16% 403.92% 72.55% 100.00%
P/EPS -12.44 -15.39 -40.53 1,212.32 350.35 19.69 40.93 -
  QoQ % 19.17% 62.03% -103.34% 246.03% 1,679.33% -51.89% -
  Horiz. % -30.39% -37.60% -99.02% 2,961.93% 855.97% 48.11% 100.00%
EY -8.04 -6.50 -2.47 0.08 0.29 5.08 2.44 -
  QoQ % -23.69% -163.16% -3,187.50% -72.41% -94.29% 108.20% -
  Horiz. % -329.51% -266.39% -101.23% 3.28% 11.89% 208.20% 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 1.12 1.25 1.12 1.24 1.24 0.92 0.95 11.61%
  QoQ % -10.40% 11.61% -9.68% 0.00% 34.78% -3.16% -
  Horiz. % 117.89% 131.58% 117.89% 130.53% 130.53% 96.84% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 31/05/19 27/02/19 27/11/18 30/08/18 31/05/18 28/02/18 30/11/17 -
Price 6.5500 6.9600 7.0000 7.3000 8.0100 8.2100 8.3600 -
P/RPS 0.28 0.37 0.53 0.90 2.04 0.36 0.50 -32.08%
  QoQ % -24.32% -30.19% -41.11% -55.88% 466.67% -28.00% -
  Horiz. % 56.00% 74.00% 106.00% 180.00% 408.00% 72.00% 100.00%
P/EPS -12.13 -14.21 -40.53 1,106.24 346.89 19.38 40.74 -
  QoQ % 14.64% 64.94% -103.66% 218.90% 1,689.94% -52.43% -
  Horiz. % -29.77% -34.88% -99.48% 2,715.37% 851.47% 47.57% 100.00%
EY -8.25 -7.04 -2.47 0.09 0.29 5.16 2.45 -
  QoQ % -17.19% -185.02% -2,844.44% -68.97% -94.38% 110.61% -
  Horiz. % -336.73% -287.35% -100.82% 3.67% 11.84% 210.61% 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 1.09 1.15 1.12 1.13 1.23 0.91 0.95 9.61%
  QoQ % -5.22% 2.68% -0.88% -8.13% 35.16% -4.21% -
  Horiz. % 114.74% 121.05% 117.89% 118.95% 129.47% 95.79% 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.
 


 

373  339  521  794 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.505-0.01 
 KNM 0.375-0.025 
 EKOVEST 0.83-0.025 
 SAPNRG 0.2850.00 
 KEYASIC 0.065+0.01 
 AT 0.0750.00 
 DAYA 0.01+0.005 
 PERDANA 0.45-0.005 
 PTRANS 0.265+0.02 
 HSI-C7K 0.35+0.025 
Partners & Brokers