Highlights

[BLDPLNT] QoQ Cumulative Quarter Result on 2017-12-31 [#4]

Stock [BLDPLNT]: BLD PLANTATION BHD
Announcement Date 28-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Dec-2017  [#4]
Profit Trend QoQ -     106.40%    YoY -     76.02%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 1,227,721 760,769 366,567 2,134,642 1,549,793 989,121 468,374 90.00%
  QoQ % 61.38% 107.54% -82.83% 37.74% 56.68% 111.18% -
  Horiz. % 262.12% 162.43% 78.26% 455.76% 330.89% 211.18% 100.00%
PBT -18,227 2,651 4,050 56,557 29,436 13,781 5,035 -
  QoQ % -787.55% -34.54% -92.84% 92.14% 113.60% 173.70% -
  Horiz. % -362.01% 52.65% 80.44% 1,123.28% 584.63% 273.70% 100.00%
Tax 2,271 -1,865 -1,747 -15,927 -9,265 -4,537 -1,955 -
  QoQ % 221.77% -6.75% 89.03% -71.91% -104.21% -132.07% -
  Horiz. % -116.16% 95.40% 89.36% 814.68% 473.91% 232.07% 100.00%
NP -15,956 786 2,303 40,630 20,171 9,244 3,080 -
  QoQ % -2,130.03% -65.87% -94.33% 101.43% 118.21% 200.13% -
  Horiz. % -518.05% 25.52% 74.77% 1,319.16% 654.90% 300.13% 100.00%
NP to SH -16,147 617 2,159 39,602 19,187 8,523 2,678 -
  QoQ % -2,717.02% -71.42% -94.55% 106.40% 125.12% 218.26% -
  Horiz. % -602.95% 23.04% 80.62% 1,478.79% 716.47% 318.26% 100.00%
Tax Rate - % 70.35 % 43.14 % 28.16 % 31.48 % 32.92 % 38.83 % -
  QoQ % 0.00% 63.07% 53.20% -10.55% -4.37% -15.22% -
  Horiz. % 0.00% 181.17% 111.10% 72.52% 81.07% 84.78% 100.00%
Total Cost 1,243,677 759,983 364,264 2,094,012 1,529,622 979,877 465,294 92.48%
  QoQ % 63.65% 108.64% -82.60% 36.90% 56.10% 110.59% -
  Horiz. % 267.29% 163.33% 78.29% 450.04% 328.74% 210.59% 100.00%
Net Worth 586,244 603,074 607,750 847,110 826,540 815,320 748,000 -14.98%
  QoQ % -2.79% -0.77% -28.26% 2.49% 1.38% 9.00% -
  Horiz. % 78.38% 80.62% 81.25% 113.25% 110.50% 109.00% 100.00%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 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
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 586,244 603,074 607,750 847,110 826,540 815,320 748,000 -14.98%
  QoQ % -2.79% -0.77% -28.26% 2.49% 1.38% 9.00% -
  Horiz. % 78.38% 80.62% 81.25% 113.25% 110.50% 109.00% 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
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin -1.30 % 0.10 % 0.63 % 1.90 % 1.30 % 0.93 % 0.66 % -
  QoQ % -1,400.00% -84.13% -66.84% 46.15% 39.78% 40.91% -
  Horiz. % -196.97% 15.15% 95.45% 287.88% 196.97% 140.91% 100.00%
ROE -2.75 % 0.10 % 0.36 % 4.67 % 2.32 % 1.05 % 0.36 % -
  QoQ % -2,850.00% -72.22% -92.29% 101.29% 120.95% 191.67% -
  Horiz. % -763.89% 27.78% 100.00% 1,297.22% 644.44% 291.67% 100.00%
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 1,313.07 813.66 392.05 2,283.04 1,657.53 1,057.88 500.93 90.00%
  QoQ % 61.38% 107.54% -82.83% 37.74% 56.68% 111.18% -
  Horiz. % 262.13% 162.43% 78.26% 455.76% 330.89% 211.18% 100.00%
EPS -17.27 0.66 2.31 42.36 20.52 9.11 2.86 -
  QoQ % -2,716.67% -71.43% -94.55% 106.43% 125.25% 218.53% -
  Horiz. % -603.85% 23.08% 80.77% 1,481.12% 717.48% 318.53% 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 6.2700 6.4500 6.5000 9.0600 8.8400 8.7200 8.0000 -14.98%
  QoQ % -2.79% -0.77% -28.26% 2.49% 1.38% 9.00% -
  Horiz. % 78.38% 80.62% 81.25% 113.25% 110.50% 109.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 93,500
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 1,313.07 813.66 392.05 2,283.04 1,657.53 1,057.88 500.93 90.00%
  QoQ % 61.38% 107.54% -82.83% 37.74% 56.68% 111.18% -
  Horiz. % 262.13% 162.43% 78.26% 455.76% 330.89% 211.18% 100.00%
EPS -17.27 0.66 2.31 42.36 20.52 9.11 2.86 -
  QoQ % -2,716.67% -71.43% -94.55% 106.43% 125.25% 218.53% -
  Horiz. % -603.85% 23.08% 80.77% 1,481.12% 717.48% 318.53% 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 6.2700 6.4500 6.5000 9.0600 8.8400 8.7200 8.0000 -14.98%
  QoQ % -2.79% -0.77% -28.26% 2.49% 1.38% 9.00% -
  Horiz. % 78.38% 80.62% 81.25% 113.25% 110.50% 109.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 7.0000 8.0000 8.0900 8.3400 8.4000 8.3800 8.5300 -
P/RPS 0.53 0.98 2.06 0.37 0.51 0.79 1.70 -53.99%
  QoQ % -45.92% -52.43% 456.76% -27.45% -35.44% -53.53% -
  Horiz. % 31.18% 57.65% 121.18% 21.76% 30.00% 46.47% 100.00%
P/EPS -40.53 1,212.32 350.35 19.69 40.93 91.93 297.82 -
  QoQ % -103.34% 246.03% 1,679.33% -51.89% -55.48% -69.13% -
  Horiz. % -13.61% 407.06% 117.64% 6.61% 13.74% 30.87% 100.00%
EY -2.47 0.08 0.29 5.08 2.44 1.09 0.34 -
  QoQ % -3,187.50% -72.41% -94.29% 108.20% 123.85% 220.59% -
  Horiz. % -726.47% 23.53% 85.29% 1,494.12% 717.65% 320.59% 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 1.24 1.24 0.92 0.95 0.96 1.07 3.09%
  QoQ % -9.68% 0.00% 34.78% -3.16% -1.04% -10.28% -
  Horiz. % 104.67% 115.89% 115.89% 85.98% 88.79% 89.72% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 27/11/18 30/08/18 31/05/18 28/02/18 30/11/17 29/08/17 30/05/17 -
Price 7.0000 7.3000 8.0100 8.2100 8.3600 8.4300 8.4200 -
P/RPS 0.53 0.90 2.04 0.36 0.50 0.80 1.68 -53.63%
  QoQ % -41.11% -55.88% 466.67% -28.00% -37.50% -52.38% -
  Horiz. % 31.55% 53.57% 121.43% 21.43% 29.76% 47.62% 100.00%
P/EPS -40.53 1,106.24 346.89 19.38 40.74 92.48 293.98 -
  QoQ % -103.66% 218.90% 1,689.94% -52.43% -55.95% -68.54% -
  Horiz. % -13.79% 376.30% 118.00% 6.59% 13.86% 31.46% 100.00%
EY -2.47 0.09 0.29 5.16 2.45 1.08 0.34 -
  QoQ % -2,844.44% -68.97% -94.38% 110.61% 126.85% 217.65% -
  Horiz. % -726.47% 26.47% 85.29% 1,517.65% 720.59% 317.65% 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 1.13 1.23 0.91 0.95 0.97 1.05 4.39%
  QoQ % -0.88% -8.13% 35.16% -4.21% -2.06% -7.62% -
  Horiz. % 106.67% 107.62% 117.14% 86.67% 90.48% 92.38% 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.
 


 

280  237  534  1224 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.285+0.035 
 VC 0.085-0.005 
 SUPERMX 1.55+0.10 
 XDL 0.165+0.005 
 HSI-H8K 0.15-0.04 
 MYEG 1.16+0.05 
 ICON 0.275+0.155 
 THHEAVY 0.1350.00 
 HSI-C7K 0.375+0.065 
 PERDANA 0.53+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. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
4. AirAsia appears in the lead to take over Malaysia Airlines Good Articles to Share
5. Rais Yatim: New China visa rules for Malaysians will open floodgates to ‘hundreds of thousands’ save malaysia!!!
6. Response to "MNRB - Top 10 Dangers You Must Know About MNRB" An Davis's Blog
7. 千万不要抱股过新年?新年前套利才是王道? Qt_Trader
8. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
Partners & Brokers