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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

270  465  554  1202 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SERBADK 0.38-0.015 
 PUC 0.185+0.005 
 M3TECH 0.055-0.01 
 RESINTC 0.715+0.12 
 DNEX 0.705-0.015 
 FOCUS 0.040.00 
 TANCO 0.205-0.005 
 DSONIC 0.47+0.01 
 SERSOL 0.550.00 
 SALUTE 0.62+0.02 
PARTNERS & BROKERS