Highlights

[BLDPLNT] QoQ Cumulative Quarter Result on 2018-09-30 [#3]

Stock [BLDPLNT]: BLD PLANTATION BHD
Announcement Date 27-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Sep-2018  [#3]
Profit Trend QoQ -     -2,717.02%    YoY -     -184.16%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 338,812 2,197,197 1,754,151 1,227,721 760,769 366,567 2,134,642 -70.78%
  QoQ % -84.58% 25.26% 42.88% 61.38% 107.54% -82.83% -
  Horiz. % 15.87% 102.93% 82.18% 57.51% 35.64% 17.17% 100.00%
PBT -22,139 -62,546 -48,838 -18,227 2,651 4,050 56,557 -
  QoQ % 64.60% -28.07% -167.94% -787.55% -34.54% -92.84% -
  Horiz. % -39.14% -110.59% -86.35% -32.23% 4.69% 7.16% 100.00%
Tax 4,433 11,558 2,772 2,271 -1,865 -1,747 -15,927 -
  QoQ % -61.65% 316.96% 22.06% 221.77% -6.75% 89.03% -
  Horiz. % -27.83% -72.57% -17.40% -14.26% 11.71% 10.97% 100.00%
NP -17,706 -50,988 -46,066 -15,956 786 2,303 40,630 -
  QoQ % 65.27% -10.68% -188.71% -2,130.03% -65.87% -94.33% -
  Horiz. % -43.58% -125.49% -113.38% -39.27% 1.93% 5.67% 100.00%
NP to SH -17,580 -50,498 -45,796 -16,147 617 2,159 39,602 -
  QoQ % 65.19% -10.27% -183.62% -2,717.02% -71.42% -94.55% -
  Horiz. % -44.39% -127.51% -115.64% -40.77% 1.56% 5.45% 100.00%
Tax Rate - % - % - % - % 70.35 % 43.14 % 28.16 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 63.07% 53.20% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 249.82% 153.20% 100.00%
Total Cost 356,518 2,248,185 1,800,217 1,243,677 759,983 364,264 2,094,012 -69.38%
  QoQ % -84.14% 24.88% 44.75% 63.65% 108.64% -82.60% -
  Horiz. % 17.03% 107.36% 85.97% 59.39% 36.29% 17.40% 100.00%
Net Worth 545,104 561,935 565,675 586,244 603,074 607,750 847,110 -25.53%
  QoQ % -3.00% -0.66% -3.51% -2.79% -0.77% -28.26% -
  Horiz. % 64.35% 66.34% 66.78% 69.21% 71.19% 71.74% 100.00%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 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
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 545,104 561,935 565,675 586,244 603,074 607,750 847,110 -25.53%
  QoQ % -3.00% -0.66% -3.51% -2.79% -0.77% -28.26% -
  Horiz. % 64.35% 66.34% 66.78% 69.21% 71.19% 71.74% 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
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin -5.23 % -2.32 % -2.63 % -1.30 % 0.10 % 0.63 % 1.90 % -
  QoQ % -125.43% 11.79% -102.31% -1,400.00% -84.13% -66.84% -
  Horiz. % -275.26% -122.11% -138.42% -68.42% 5.26% 33.16% 100.00%
ROE -3.23 % -8.99 % -8.10 % -2.75 % 0.10 % 0.36 % 4.67 % -
  QoQ % 64.07% -10.99% -194.55% -2,850.00% -72.22% -92.29% -
  Horiz. % -69.16% -192.51% -173.45% -58.89% 2.14% 7.71% 100.00%
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 362.37 2,349.94 1,876.10 1,313.07 813.66 392.05 2,283.04 -70.78%
  QoQ % -84.58% 25.26% 42.88% 61.38% 107.54% -82.83% -
  Horiz. % 15.87% 102.93% 82.18% 57.51% 35.64% 17.17% 100.00%
EPS -18.80 -54.01 -48.98 -17.27 0.66 2.31 42.36 -
  QoQ % 65.19% -10.27% -183.61% -2,716.67% -71.43% -94.55% -
  Horiz. % -44.38% -127.50% -115.63% -40.77% 1.56% 5.45% 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 5.8300 6.0100 6.0500 6.2700 6.4500 6.5000 9.0600 -25.53%
  QoQ % -3.00% -0.66% -3.51% -2.79% -0.77% -28.26% -
  Horiz. % 64.35% 66.34% 66.78% 69.21% 71.19% 71.74% 100.00%
Adjusted Per Share Value based on latest NOSH - 93,500
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 362.37 2,349.94 1,876.10 1,313.07 813.66 392.05 2,283.04 -70.78%
  QoQ % -84.58% 25.26% 42.88% 61.38% 107.54% -82.83% -
  Horiz. % 15.87% 102.93% 82.18% 57.51% 35.64% 17.17% 100.00%
EPS -18.80 -54.01 -48.98 -17.27 0.66 2.31 42.36 -
  QoQ % 65.19% -10.27% -183.61% -2,716.67% -71.43% -94.55% -
  Horiz. % -44.38% -127.50% -115.63% -40.77% 1.56% 5.45% 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 5.8300 6.0100 6.0500 6.2700 6.4500 6.5000 9.0600 -25.53%
  QoQ % -3.00% -0.66% -3.51% -2.79% -0.77% -28.26% -
  Horiz. % 64.35% 66.34% 66.78% 69.21% 71.19% 71.74% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 6.5500 6.7200 7.5400 7.0000 8.0000 8.0900 8.3400 -
P/RPS 1.81 0.29 0.40 0.53 0.98 2.06 0.37 189.01%
  QoQ % 524.14% -27.50% -24.53% -45.92% -52.43% 456.76% -
  Horiz. % 489.19% 78.38% 108.11% 143.24% 264.86% 556.76% 100.00%
P/EPS -34.84 -12.44 -15.39 -40.53 1,212.32 350.35 19.69 -
  QoQ % -180.06% 19.17% 62.03% -103.34% 246.03% 1,679.33% -
  Horiz. % -176.94% -63.18% -78.16% -205.84% 6,157.03% 1,779.33% 100.00%
EY -2.87 -8.04 -6.50 -2.47 0.08 0.29 5.08 -
  QoQ % 64.30% -23.69% -163.16% -3,187.50% -72.41% -94.29% -
  Horiz. % -56.50% -158.27% -127.95% -48.62% 1.57% 5.71% 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 1.12 1.25 1.12 1.24 1.24 0.92 14.05%
  QoQ % 0.00% -10.40% 11.61% -9.68% 0.00% 34.78% -
  Horiz. % 121.74% 121.74% 135.87% 121.74% 134.78% 134.78% 100.00%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 30/08/19 31/05/19 27/02/19 27/11/18 30/08/18 31/05/18 28/02/18 -
Price 6.6300 6.5500 6.9600 7.0000 7.3000 8.0100 8.2100 -
P/RPS 1.83 0.28 0.37 0.53 0.90 2.04 0.36 196.52%
  QoQ % 553.57% -24.32% -30.19% -41.11% -55.88% 466.67% -
  Horiz. % 508.33% 77.78% 102.78% 147.22% 250.00% 566.67% 100.00%
P/EPS -35.26 -12.13 -14.21 -40.53 1,106.24 346.89 19.38 -
  QoQ % -190.68% 14.64% 64.94% -103.66% 218.90% 1,689.94% -
  Horiz. % -181.94% -62.59% -73.32% -209.13% 5,708.15% 1,789.94% 100.00%
EY -2.84 -8.25 -7.04 -2.47 0.09 0.29 5.16 -
  QoQ % 65.58% -17.19% -185.02% -2,844.44% -68.97% -94.38% -
  Horiz. % -55.04% -159.88% -136.43% -47.87% 1.74% 5.62% 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 1.14 1.09 1.15 1.12 1.13 1.23 0.91 16.26%
  QoQ % 4.59% -5.22% 2.68% -0.88% -8.13% 35.16% -
  Horiz. % 125.27% 119.78% 126.37% 123.08% 124.18% 135.16% 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.
 


 

429  281  549  742 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.30+0.01 
 ARMADA 0.525+0.035 
 DGB 0.15-0.015 
 PWORTH 0.04-0.005 
 MLAB 0.065+0.02 
 HSI-H8F 0.420.00 
 HSI-C7K 0.315-0.02 
 VELESTO 0.380.00 
 ISTONE 0.21-0.015 
 FPGROUP 0.54+0.045 
Partners & Brokers