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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

105  873  431  962 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ASB 0.17+0.045 
 KANGER 0.265-0.045 
 PASUKGB 0.095-0.03 
 XOX 0.18-0.005 
 IRIS 0.28-0.04 
 VSOLAR 0.04-0.005 
 BINTAI 0.74-0.035 
 PHB 0.0250.00 
 IKHMAS 0.1850.00 
 FINTEC 0.105-0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS