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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

230  628  603  1055 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.030.00 
 HPPHB 0.90+0.19 
 DNEX 0.265+0.04 
 AT 0.185+0.01 
 FINTEC 0.08+0.005 
 VSOLAR 0.04+0.005 
 KSTAR 0.26-0.06 
 PNEPCB 0.335+0.005 
 DNEX-WD 0.05+0.015 
 PERMAJU 0.165-0.005 

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