Highlights

[BLDPLNT] QoQ Cumulative Quarter Result on 2015-09-30 [#3]

Stock [BLDPLNT]: BLD PLANTATION BHD
Announcement Date 30-Nov-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Sep-2015  [#3]
Profit Trend QoQ -     33.22%    YoY -     -72.28%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 722,793 326,198 1,445,443 1,017,948 643,699 303,665 1,558,192 -40.10%
  QoQ % 121.58% -77.43% 42.00% 58.14% 111.98% -80.51% -
  Horiz. % 46.39% 20.93% 92.76% 65.33% 41.31% 19.49% 100.00%
PBT 22,009 13,588 -11,889 3,693 7,248 1,235 46,667 -39.44%
  QoQ % 61.97% 214.29% -421.93% -49.05% 486.88% -97.35% -
  Horiz. % 47.16% 29.12% -25.48% 7.91% 15.53% 2.65% 100.00%
Tax -6,333 -3,385 6,014 1,505 -3,372 -1,085 -13,767 -40.44%
  QoQ % -87.09% -156.29% 299.60% 144.63% -210.78% 92.12% -
  Horiz. % 46.00% 24.59% -43.68% -10.93% 24.49% 7.88% 100.00%
NP 15,676 10,203 -5,875 5,198 3,876 150 32,900 -39.02%
  QoQ % 53.64% 273.67% -213.02% 34.11% 2,484.00% -99.54% -
  Horiz. % 47.65% 31.01% -17.86% 15.80% 11.78% 0.46% 100.00%
NP to SH 15,459 10,009 -6,127 4,961 3,724 143 33,178 -39.93%
  QoQ % 54.45% 263.36% -223.50% 33.22% 2,504.20% -99.57% -
  Horiz. % 46.59% 30.17% -18.47% 14.95% 11.22% 0.43% 100.00%
Tax Rate 28.77 % 24.91 % - % -40.75 % 46.52 % 87.85 % 29.50 % -1.66%
  QoQ % 15.50% 0.00% 0.00% -187.60% -47.05% 197.80% -
  Horiz. % 97.53% 84.44% 0.00% -138.14% 157.69% 297.80% 100.00%
Total Cost 707,117 315,995 1,451,318 1,012,750 639,823 303,515 1,525,292 -40.13%
  QoQ % 123.77% -78.23% 43.30% 58.29% 110.80% -80.10% -
  Horiz. % 46.36% 20.72% 95.15% 66.40% 41.95% 19.90% 100.00%
Net Worth 804,100 800,360 790,074 801,294 800,360 800,360 800,360 0.31%
  QoQ % 0.47% 1.30% -1.40% 0.12% 0.00% 0.00% -
  Horiz. % 100.47% 100.00% 98.71% 100.12% 100.00% 100.00% 100.00%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 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
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 804,100 800,360 790,074 801,294 800,360 800,360 800,360 0.31%
  QoQ % 0.47% 1.30% -1.40% 0.12% 0.00% 0.00% -
  Horiz. % 100.47% 100.00% 98.71% 100.12% 100.00% 100.00% 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
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 2.17 % 3.13 % -0.41 % 0.51 % 0.60 % 0.05 % 2.11 % 1.89%
  QoQ % -30.67% 863.41% -180.39% -15.00% 1,100.00% -97.63% -
  Horiz. % 102.84% 148.34% -19.43% 24.17% 28.44% 2.37% 100.00%
ROE 1.92 % 1.25 % -0.78 % 0.62 % 0.47 % 0.02 % 4.15 % -40.21%
  QoQ % 53.60% 260.26% -225.81% 31.91% 2,250.00% -99.52% -
  Horiz. % 46.27% 30.12% -18.80% 14.94% 11.33% 0.48% 100.00%
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 773.04 348.87 1,545.93 1,088.71 688.45 324.78 1,666.52 -40.10%
  QoQ % 121.58% -77.43% 42.00% 58.14% 111.97% -80.51% -
  Horiz. % 46.39% 20.93% 92.76% 65.33% 41.31% 19.49% 100.00%
EPS 16.53 10.70 -6.55 5.31 3.98 0.15 35.48 -39.93%
  QoQ % 54.49% 263.36% -223.35% 33.42% 2,553.33% -99.58% -
  Horiz. % 46.59% 30.16% -18.46% 14.97% 11.22% 0.42% 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 8.6000 8.5600 8.4500 8.5700 8.5600 8.5600 8.5600 0.31%
  QoQ % 0.47% 1.30% -1.40% 0.12% 0.00% 0.00% -
  Horiz. % 100.47% 100.00% 98.71% 100.12% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 93,500
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 773.04 348.87 1,545.93 1,088.71 688.45 324.78 1,666.52 -40.10%
  QoQ % 121.58% -77.43% 42.00% 58.14% 111.97% -80.51% -
  Horiz. % 46.39% 20.93% 92.76% 65.33% 41.31% 19.49% 100.00%
EPS 16.53 10.70 -6.55 5.31 3.98 0.15 35.48 -39.93%
  QoQ % 54.49% 263.36% -223.35% 33.42% 2,553.33% -99.58% -
  Horiz. % 46.59% 30.16% -18.46% 14.97% 11.22% 0.42% 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 8.6000 8.5600 8.4500 8.5700 8.5600 8.5600 8.5600 0.31%
  QoQ % 0.47% 1.30% -1.40% 0.12% 0.00% 0.00% -
  Horiz. % 100.47% 100.00% 98.71% 100.12% 100.00% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 8.4800 8.7000 9.2000 8.1000 8.0000 8.2000 7.6500 -
P/RPS 1.10 2.49 0.60 0.74 1.16 2.52 0.46 78.92%
  QoQ % -55.82% 315.00% -18.92% -36.21% -53.97% 447.83% -
  Horiz. % 239.13% 541.30% 130.43% 160.87% 252.17% 547.83% 100.00%
P/EPS 51.29 81.27 -140.39 152.66 200.86 5,361.54 21.56 78.30%
  QoQ % -36.89% 157.89% -191.96% -24.00% -96.25% 24,768.00% -
  Horiz. % 237.89% 376.95% -651.16% 708.07% 931.63% 24,868.00% 100.00%
EY 1.95 1.23 -0.71 0.66 0.50 0.02 4.64 -43.92%
  QoQ % 58.54% 273.24% -207.58% 32.00% 2,400.00% -99.57% -
  Horiz. % 42.03% 26.51% -15.30% 14.22% 10.78% 0.43% 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 0.99 1.02 1.09 0.95 0.93 0.96 0.89 7.36%
  QoQ % -2.94% -6.42% 14.74% 2.15% -3.12% 7.87% -
  Horiz. % 111.24% 114.61% 122.47% 106.74% 104.49% 107.87% 100.00%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/08/16 30/05/16 29/02/16 30/11/15 28/08/15 28/05/15 27/02/15 -
Price 8.5000 8.7500 9.2000 9.3000 8.1000 8.0500 8.0000 -
P/RPS 1.10 2.51 0.60 0.85 1.18 2.48 0.48 73.91%
  QoQ % -56.18% 318.33% -29.41% -27.97% -52.42% 416.67% -
  Horiz. % 229.17% 522.92% 125.00% 177.08% 245.83% 516.67% 100.00%
P/EPS 51.41 81.74 -140.39 175.28 203.37 5,263.46 22.55 73.31%
  QoQ % -37.11% 158.22% -180.09% -13.81% -96.14% 23,241.29% -
  Horiz. % 227.98% 362.48% -622.57% 777.29% 901.86% 23,341.29% 100.00%
EY 1.95 1.22 -0.71 0.57 0.49 0.02 4.44 -42.25%
  QoQ % 59.84% 271.83% -224.56% 16.33% 2,350.00% -99.55% -
  Horiz. % 43.92% 27.48% -15.99% 12.84% 11.04% 0.45% 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 0.99 1.02 1.09 1.09 0.95 0.94 0.93 4.26%
  QoQ % -2.94% -6.42% 0.00% 14.74% 1.06% 1.08% -
  Horiz. % 106.45% 109.68% 117.20% 117.20% 102.15% 101.08% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers