Highlights

[BLDPLNT] QoQ Cumulative Quarter Result on 2016-12-31 [#4]

Stock [BLDPLNT]: BLD PLANTATION BHD
Announcement Date 28-Feb-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Dec-2016  [#4]
Profit Trend QoQ -     10.73%    YoY -     467.21%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 1,549,793 989,121 468,374 1,847,519 1,312,371 722,793 326,198 182.35%
  QoQ % 56.68% 111.18% -74.65% 40.78% 81.57% 121.58% -
  Horiz. % 475.11% 303.23% 143.59% 566.38% 402.32% 221.58% 100.00%
PBT 29,436 13,781 5,035 41,315 32,741 22,009 13,588 67.34%
  QoQ % 113.60% 173.70% -87.81% 26.19% 48.76% 61.97% -
  Horiz. % 216.63% 101.42% 37.05% 304.06% 240.96% 161.97% 100.00%
Tax -9,265 -4,537 -1,955 -18,020 -11,798 -6,333 -3,385 95.55%
  QoQ % -104.21% -132.07% 89.15% -52.74% -86.29% -87.09% -
  Horiz. % 273.71% 134.03% 57.75% 532.35% 348.54% 187.09% 100.00%
NP 20,171 9,244 3,080 23,295 20,943 15,676 10,203 57.45%
  QoQ % 118.21% 200.13% -86.78% 11.23% 33.60% 53.64% -
  Horiz. % 197.70% 90.60% 30.19% 228.32% 205.26% 153.64% 100.00%
NP to SH 19,187 8,523 2,678 22,499 20,319 15,459 10,009 54.25%
  QoQ % 125.12% 218.26% -88.10% 10.73% 31.44% 54.45% -
  Horiz. % 191.70% 85.15% 26.76% 224.79% 203.01% 154.45% 100.00%
Tax Rate 31.48 % 32.92 % 38.83 % 43.62 % 36.03 % 28.77 % 24.91 % 16.87%
  QoQ % -4.37% -15.22% -10.98% 21.07% 25.23% 15.50% -
  Horiz. % 126.37% 132.16% 155.88% 175.11% 144.64% 115.50% 100.00%
Total Cost 1,529,622 979,877 465,294 1,824,224 1,291,428 707,117 315,995 185.88%
  QoQ % 56.10% 110.59% -74.49% 41.26% 82.63% 123.77% -
  Horiz. % 484.07% 310.09% 147.25% 577.30% 408.69% 223.77% 100.00%
Net Worth 826,540 815,320 748,000 810,645 808,832 804,100 800,360 2.17%
  QoQ % 1.38% 9.00% -7.73% 0.22% 0.59% 0.47% -
  Horiz. % 103.27% 101.87% 93.46% 101.29% 101.06% 100.47% 100.00%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 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
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 826,540 815,320 748,000 810,645 808,832 804,100 800,360 2.17%
  QoQ % 1.38% 9.00% -7.73% 0.22% 0.59% 0.47% -
  Horiz. % 103.27% 101.87% 93.46% 101.29% 101.06% 100.47% 100.00%
NOSH 93,500 93,500 93,500 93,500 93,506 93,500 93,500 -
  QoQ % 0.00% 0.00% 0.00% -0.01% 0.01% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.01% 100.00% 100.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 1.30 % 0.93 % 0.66 % 1.26 % 1.60 % 2.17 % 3.13 % -44.30%
  QoQ % 39.78% 40.91% -47.62% -21.25% -26.27% -30.67% -
  Horiz. % 41.53% 29.71% 21.09% 40.26% 51.12% 69.33% 100.00%
ROE 2.32 % 1.05 % 0.36 % 2.78 % 2.51 % 1.92 % 1.25 % 50.97%
  QoQ % 120.95% 191.67% -87.05% 10.76% 30.73% 53.60% -
  Horiz. % 185.60% 84.00% 28.80% 222.40% 200.80% 153.60% 100.00%
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 1,657.53 1,057.88 500.93 1,975.96 1,403.51 773.04 348.87 182.35%
  QoQ % 56.68% 111.18% -74.65% 40.79% 81.56% 121.58% -
  Horiz. % 475.11% 303.23% 143.59% 566.39% 402.30% 221.58% 100.00%
EPS 20.52 9.11 2.86 24.06 21.73 16.53 10.70 54.30%
  QoQ % 125.25% 218.53% -88.11% 10.72% 31.46% 54.49% -
  Horiz. % 191.78% 85.14% 26.73% 224.86% 203.08% 154.49% 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 8.8400 8.7200 8.0000 8.6700 8.6500 8.6000 8.5600 2.17%
  QoQ % 1.38% 9.00% -7.73% 0.23% 0.58% 0.47% -
  Horiz. % 103.27% 101.87% 93.46% 101.29% 101.05% 100.47% 100.00%
Adjusted Per Share Value based on latest NOSH - 93,500
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 1,657.53 1,057.88 500.93 1,975.96 1,403.61 773.04 348.87 182.35%
  QoQ % 56.68% 111.18% -74.65% 40.78% 81.57% 121.58% -
  Horiz. % 475.11% 303.23% 143.59% 566.39% 402.33% 221.58% 100.00%
EPS 20.52 9.11 2.86 24.06 21.73 16.53 10.70 54.30%
  QoQ % 125.25% 218.53% -88.11% 10.72% 31.46% 54.49% -
  Horiz. % 191.78% 85.14% 26.73% 224.86% 203.08% 154.49% 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 8.8400 8.7200 8.0000 8.6700 8.6506 8.6000 8.5600 2.17%
  QoQ % 1.38% 9.00% -7.73% 0.22% 0.59% 0.47% -
  Horiz. % 103.27% 101.87% 93.46% 101.29% 101.06% 100.47% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 8.4000 8.3800 8.5300 8.5000 8.5000 8.4800 8.7000 -
P/RPS 0.51 0.79 1.70 0.43 0.61 1.10 2.49 -65.22%
  QoQ % -35.44% -53.53% 295.35% -29.51% -44.55% -55.82% -
  Horiz. % 20.48% 31.73% 68.27% 17.27% 24.50% 44.18% 100.00%
P/EPS 40.93 91.93 297.82 35.32 39.12 51.29 81.27 -36.67%
  QoQ % -55.48% -69.13% 743.20% -9.71% -23.73% -36.89% -
  Horiz. % 50.36% 113.12% 366.46% 43.46% 48.14% 63.11% 100.00%
EY 2.44 1.09 0.34 2.83 2.56 1.95 1.23 57.81%
  QoQ % 123.85% 220.59% -87.99% 10.55% 31.28% 58.54% -
  Horiz. % 198.37% 88.62% 27.64% 230.08% 208.13% 158.54% 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 0.95 0.96 1.07 0.98 0.98 0.99 1.02 -4.63%
  QoQ % -1.04% -10.28% 9.18% 0.00% -1.01% -2.94% -
  Horiz. % 93.14% 94.12% 104.90% 96.08% 96.08% 97.06% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 30/11/17 29/08/17 30/05/17 28/02/17 29/11/16 30/08/16 30/05/16 -
Price 8.3600 8.4300 8.4200 8.5300 8.5000 8.5000 8.7500 -
P/RPS 0.50 0.80 1.68 0.43 0.61 1.10 2.51 -65.86%
  QoQ % -37.50% -52.38% 290.70% -29.51% -44.55% -56.18% -
  Horiz. % 19.92% 31.87% 66.93% 17.13% 24.30% 43.82% 100.00%
P/EPS 40.74 92.48 293.98 35.45 39.12 51.41 81.74 -37.11%
  QoQ % -55.95% -68.54% 729.28% -9.38% -23.91% -37.11% -
  Horiz. % 49.84% 113.14% 359.65% 43.37% 47.86% 62.89% 100.00%
EY 2.45 1.08 0.34 2.82 2.56 1.95 1.22 59.11%
  QoQ % 126.85% 217.65% -87.94% 10.16% 31.28% 59.84% -
  Horiz. % 200.82% 88.52% 27.87% 231.15% 209.84% 159.84% 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 0.95 0.97 1.05 0.98 0.98 0.99 1.02 -4.63%
  QoQ % -2.06% -7.62% 7.14% 0.00% -1.01% -2.94% -
  Horiz. % 93.14% 95.10% 102.94% 96.08% 96.08% 97.06% 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
 
 

466  534  628  513 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.28-0.02 
 FINTEC 0.08+0.005 
 DNEX-WD 0.060.00 
 PBBANK 4.40+0.14 
 KEYASIC 0.105+0.015 
 KSTAR 0.145-0.03 
 AT 0.17-0.005 
 QES 0.38+0.015 
 PHB 0.0250.00 
 MLAB 0.075+0.01 

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!

TOP ARTICLES

1. HARTA RESULTS RM1 BIL - WHAT IT MEANS FOR OTHER GLOVE PLAYERS? StockAdvisor FBMKLCI
2. Tan Sri Lim: “Being sick is being abnormal.” TOPGLOV allows only 2 paid sick leave p.a. LHL please make a police report if what you says is true! gloveharicut
3. CIMB: FREIGHT is trading at a 60.9% & 30.8% discount to its local & regional peers gloveharicut
4. Intco, Top Glove, Supermax - A Quick Comparison Trying to Make Sense Bursa Investments
5. Jaks Resources - Final Update :- Jaks Hai Duong Power Plant achieved FULL COD ! DK
6. Health Ministry says govt not keen to implement MCO for a long period save malaysia!
7. Eurocham: No mention of lockdown after Feb 4 in meeting with Miti save malaysia!
8. Bargain hunting lifts GLOVEs share prices, say analyst, fund manager as situation remains 'volatile' gloveharicut
PARTNERS & BROKERS