Highlights

[BLDPLNT] QoQ Cumulative Quarter Result on 2017-09-30 [#3]

Stock [BLDPLNT]: BLD PLANTATION BHD
Announcement Date 30-Nov-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Sep-2017  [#3]
Profit Trend QoQ -     125.12%    YoY -     -5.57%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 760,769 366,567 2,134,642 1,549,793 989,121 468,374 1,847,519 -44.74%
  QoQ % 107.54% -82.83% 37.74% 56.68% 111.18% -74.65% -
  Horiz. % 41.18% 19.84% 115.54% 83.89% 53.54% 25.35% 100.00%
PBT 2,651 4,050 56,557 29,436 13,781 5,035 41,315 -84.05%
  QoQ % -34.54% -92.84% 92.14% 113.60% 173.70% -87.81% -
  Horiz. % 6.42% 9.80% 136.89% 71.25% 33.36% 12.19% 100.00%
Tax -1,865 -1,747 -15,927 -9,265 -4,537 -1,955 -18,020 -78.05%
  QoQ % -6.75% 89.03% -71.91% -104.21% -132.07% 89.15% -
  Horiz. % 10.35% 9.69% 88.39% 51.42% 25.18% 10.85% 100.00%
NP 786 2,303 40,630 20,171 9,244 3,080 23,295 -89.62%
  QoQ % -65.87% -94.33% 101.43% 118.21% 200.13% -86.78% -
  Horiz. % 3.37% 9.89% 174.42% 86.59% 39.68% 13.22% 100.00%
NP to SH 617 2,159 39,602 19,187 8,523 2,678 22,499 -90.97%
  QoQ % -71.42% -94.55% 106.40% 125.12% 218.26% -88.10% -
  Horiz. % 2.74% 9.60% 176.02% 85.28% 37.88% 11.90% 100.00%
Tax Rate 70.35 % 43.14 % 28.16 % 31.48 % 32.92 % 38.83 % 43.62 % 37.65%
  QoQ % 63.07% 53.20% -10.55% -4.37% -15.22% -10.98% -
  Horiz. % 161.28% 98.90% 64.56% 72.17% 75.47% 89.02% 100.00%
Total Cost 759,983 364,264 2,094,012 1,529,622 979,877 465,294 1,824,224 -44.31%
  QoQ % 108.64% -82.60% 36.90% 56.10% 110.59% -74.49% -
  Horiz. % 41.66% 19.97% 114.79% 83.85% 53.71% 25.51% 100.00%
Net Worth 603,074 607,750 847,110 826,540 815,320 748,000 810,645 -17.94%
  QoQ % -0.77% -28.26% 2.49% 1.38% 9.00% -7.73% -
  Horiz. % 74.39% 74.97% 104.50% 101.96% 100.58% 92.27% 100.00%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 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
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 603,074 607,750 847,110 826,540 815,320 748,000 810,645 -17.94%
  QoQ % -0.77% -28.26% 2.49% 1.38% 9.00% -7.73% -
  Horiz. % 74.39% 74.97% 104.50% 101.96% 100.58% 92.27% 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
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 0.10 % 0.63 % 1.90 % 1.30 % 0.93 % 0.66 % 1.26 % -81.62%
  QoQ % -84.13% -66.84% 46.15% 39.78% 40.91% -47.62% -
  Horiz. % 7.94% 50.00% 150.79% 103.17% 73.81% 52.38% 100.00%
ROE 0.10 % 0.36 % 4.67 % 2.32 % 1.05 % 0.36 % 2.78 % -89.17%
  QoQ % -72.22% -92.29% 101.29% 120.95% 191.67% -87.05% -
  Horiz. % 3.60% 12.95% 167.99% 83.45% 37.77% 12.95% 100.00%
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 813.66 392.05 2,283.04 1,657.53 1,057.88 500.93 1,975.96 -44.74%
  QoQ % 107.54% -82.83% 37.74% 56.68% 111.18% -74.65% -
  Horiz. % 41.18% 19.84% 115.54% 83.88% 53.54% 25.35% 100.00%
EPS 0.66 2.31 42.36 20.52 9.11 2.86 24.06 -90.96%
  QoQ % -71.43% -94.55% 106.43% 125.25% 218.53% -88.11% -
  Horiz. % 2.74% 9.60% 176.06% 85.29% 37.86% 11.89% 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 6.4500 6.5000 9.0600 8.8400 8.7200 8.0000 8.6700 -17.94%
  QoQ % -0.77% -28.26% 2.49% 1.38% 9.00% -7.73% -
  Horiz. % 74.39% 74.97% 104.50% 101.96% 100.58% 92.27% 100.00%
Adjusted Per Share Value based on latest NOSH - 93,500
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 813.66 392.05 2,283.04 1,657.53 1,057.88 500.93 1,975.96 -44.74%
  QoQ % 107.54% -82.83% 37.74% 56.68% 111.18% -74.65% -
  Horiz. % 41.18% 19.84% 115.54% 83.88% 53.54% 25.35% 100.00%
EPS 0.66 2.31 42.36 20.52 9.11 2.86 24.06 -90.96%
  QoQ % -71.43% -94.55% 106.43% 125.25% 218.53% -88.11% -
  Horiz. % 2.74% 9.60% 176.06% 85.29% 37.86% 11.89% 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 6.4500 6.5000 9.0600 8.8400 8.7200 8.0000 8.6700 -17.94%
  QoQ % -0.77% -28.26% 2.49% 1.38% 9.00% -7.73% -
  Horiz. % 74.39% 74.97% 104.50% 101.96% 100.58% 92.27% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 8.0000 8.0900 8.3400 8.4000 8.3800 8.5300 8.5000 -
P/RPS 0.98 2.06 0.37 0.51 0.79 1.70 0.43 73.44%
  QoQ % -52.43% 456.76% -27.45% -35.44% -53.53% 295.35% -
  Horiz. % 227.91% 479.07% 86.05% 118.60% 183.72% 395.35% 100.00%
P/EPS 1,212.32 350.35 19.69 40.93 91.93 297.82 35.32 963.03%
  QoQ % 246.03% 1,679.33% -51.89% -55.48% -69.13% 743.20% -
  Horiz. % 3,432.39% 991.93% 55.75% 115.88% 260.28% 843.20% 100.00%
EY 0.08 0.29 5.08 2.44 1.09 0.34 2.83 -90.78%
  QoQ % -72.41% -94.29% 108.20% 123.85% 220.59% -87.99% -
  Horiz. % 2.83% 10.25% 179.51% 86.22% 38.52% 12.01% 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 1.24 0.92 0.95 0.96 1.07 0.98 17.04%
  QoQ % 0.00% 34.78% -3.16% -1.04% -10.28% 9.18% -
  Horiz. % 126.53% 126.53% 93.88% 96.94% 97.96% 109.18% 100.00%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 30/08/18 31/05/18 28/02/18 30/11/17 29/08/17 30/05/17 28/02/17 -
Price 7.3000 8.0100 8.2100 8.3600 8.4300 8.4200 8.5300 -
P/RPS 0.90 2.04 0.36 0.50 0.80 1.68 0.43 63.85%
  QoQ % -55.88% 466.67% -28.00% -37.50% -52.38% 290.70% -
  Horiz. % 209.30% 474.42% 83.72% 116.28% 186.05% 390.70% 100.00%
P/EPS 1,106.24 346.89 19.38 40.74 92.48 293.98 35.45 897.45%
  QoQ % 218.90% 1,689.94% -52.43% -55.95% -68.54% 729.28% -
  Horiz. % 3,120.56% 978.53% 54.67% 114.92% 260.87% 829.28% 100.00%
EY 0.09 0.29 5.16 2.45 1.08 0.34 2.82 -90.00%
  QoQ % -68.97% -94.38% 110.61% 126.85% 217.65% -87.94% -
  Horiz. % 3.19% 10.28% 182.98% 86.88% 38.30% 12.06% 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 1.13 1.23 0.91 0.95 0.97 1.05 0.98 9.99%
  QoQ % -8.13% 35.16% -4.21% -2.06% -7.62% 7.14% -
  Horiz. % 115.31% 125.51% 92.86% 96.94% 98.98% 107.14% 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.
 


 

431  309  530  716 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.285+0.03 
 VC 0.085-0.005 
 SUPERMX 1.54+0.09 
 ICON 0.415+0.295 
 XDL 0.165+0.005 
 HSI-H8K 0.135-0.055 
 OCR-PA 0.0250.00 
 MYEG 1.14+0.03 
 HSI-C7K 0.395+0.085 
 DGB 0.135-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
2. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
3. Bank Negara MPC cuts OPR by 25bp to 2.75% save malaysia!!!
4. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
5. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
6. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
7. China will keep buying our palm oil, Darell Leiking says save malaysia!!!
8. Notion Vtec Berhad – PART I - by Davidtslim: A high precision metal parts Specialist who rides on Electronic Manufacturing Services (“EMS”) Davidtslim sharing
Partners & Brokers