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.
 


 

339  415  512  721 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.09-0.01 
 YONGTAI 0.155+0.02 
 HSI-C7K 0.31-0.20 
 SUPERMX 1.45+0.14 
 RSAWIT 0.355+0.035 
 HSI-H8K 0.19+0.08 
 XDL 0.160.00 
 THHEAVY 0.135+0.015 
 MTOUCHE 0.16+0.02 
 KNM 0.335+0.02 

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. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
3. PublicInvest Research Headlines - 21 Jan 2020 PublicInvest Research
4. AirAsia appears in the lead to take over Malaysia Airlines Good Articles to Share
5. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
6. Gamuda - Double Happiness On The Way Kenanga Research & Investment
7. TCapital Group -【 你人生中的第一桶金是来自于哪里呢?】 TCapital Group Stock Sharing Knowledge
8. Yong Tai Berhad - Cruise Terminal In Impression City PublicInvest Research
Partners & Brokers