Highlights

[BLDPLNT] QoQ Cumulative Quarter Result on 2016-03-31 [#1]

Stock [BLDPLNT]: BLD PLANTATION BHD
Announcement Date 30-May-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Mar-2016  [#1]
Profit Trend QoQ -     263.36%    YoY -     6,899.30%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 1,847,519 1,312,371 722,793 326,198 1,445,443 1,017,948 643,699 101.32%
  QoQ % 40.78% 81.57% 121.58% -77.43% 42.00% 58.14% -
  Horiz. % 287.02% 203.88% 112.29% 50.68% 224.55% 158.14% 100.00%
PBT 41,315 32,741 22,009 13,588 -11,889 3,693 7,248 217.42%
  QoQ % 26.19% 48.76% 61.97% 214.29% -421.93% -49.05% -
  Horiz. % 570.02% 451.72% 303.66% 187.47% -164.03% 50.95% 100.00%
Tax -18,020 -11,798 -6,333 -3,385 6,014 1,505 -3,372 204.12%
  QoQ % -52.74% -86.29% -87.09% -156.29% 299.60% 144.63% -
  Horiz. % 534.40% 349.88% 187.81% 100.39% -178.35% -44.63% 100.00%
NP 23,295 20,943 15,676 10,203 -5,875 5,198 3,876 228.77%
  QoQ % 11.23% 33.60% 53.64% 273.67% -213.02% 34.11% -
  Horiz. % 601.01% 540.33% 404.44% 263.24% -151.57% 134.11% 100.00%
NP to SH 22,499 20,319 15,459 10,009 -6,127 4,961 3,724 229.91%
  QoQ % 10.73% 31.44% 54.45% 263.36% -223.50% 33.22% -
  Horiz. % 604.16% 545.62% 415.12% 268.77% -164.53% 133.22% 100.00%
Tax Rate 43.62 % 36.03 % 28.77 % 24.91 % - % -40.75 % 46.52 % -4.18%
  QoQ % 21.07% 25.23% 15.50% 0.00% 0.00% -187.60% -
  Horiz. % 93.77% 77.45% 61.84% 53.55% 0.00% -87.60% 100.00%
Total Cost 1,824,224 1,291,428 707,117 315,995 1,451,318 1,012,750 639,823 100.43%
  QoQ % 41.26% 82.63% 123.77% -78.23% 43.30% 58.29% -
  Horiz. % 285.11% 201.84% 110.52% 49.39% 226.83% 158.29% 100.00%
Net Worth 810,645 808,832 804,100 800,360 790,074 801,294 800,360 0.85%
  QoQ % 0.22% 0.59% 0.47% 1.30% -1.40% 0.12% -
  Horiz. % 101.29% 101.06% 100.47% 100.00% 98.71% 100.12% 100.00%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 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
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 810,645 808,832 804,100 800,360 790,074 801,294 800,360 0.85%
  QoQ % 0.22% 0.59% 0.47% 1.30% -1.40% 0.12% -
  Horiz. % 101.29% 101.06% 100.47% 100.00% 98.71% 100.12% 100.00%
NOSH 93,500 93,506 93,500 93,500 93,500 93,500 93,500 -
  QoQ % -0.01% 0.01% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.01% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 1.26 % 1.60 % 2.17 % 3.13 % -0.41 % 0.51 % 0.60 % 63.62%
  QoQ % -21.25% -26.27% -30.67% 863.41% -180.39% -15.00% -
  Horiz. % 210.00% 266.67% 361.67% 521.67% -68.33% 85.00% 100.00%
ROE 2.78 % 2.51 % 1.92 % 1.25 % -0.78 % 0.62 % 0.47 % 225.31%
  QoQ % 10.76% 30.73% 53.60% 260.26% -225.81% 31.91% -
  Horiz. % 591.49% 534.04% 408.51% 265.96% -165.96% 131.91% 100.00%
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 1,975.96 1,403.51 773.04 348.87 1,545.93 1,088.71 688.45 101.32%
  QoQ % 40.79% 81.56% 121.58% -77.43% 42.00% 58.14% -
  Horiz. % 287.02% 203.87% 112.29% 50.67% 224.55% 158.14% 100.00%
EPS 24.06 21.73 16.53 10.70 -6.55 5.31 3.98 230.05%
  QoQ % 10.72% 31.46% 54.49% 263.36% -223.35% 33.42% -
  Horiz. % 604.52% 545.98% 415.33% 268.84% -164.57% 133.42% 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 8.6700 8.6500 8.6000 8.5600 8.4500 8.5700 8.5600 0.85%
  QoQ % 0.23% 0.58% 0.47% 1.30% -1.40% 0.12% -
  Horiz. % 101.29% 101.05% 100.47% 100.00% 98.71% 100.12% 100.00%
Adjusted Per Share Value based on latest NOSH - 93,500
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 1,975.96 1,403.61 773.04 348.87 1,545.93 1,088.71 688.45 101.32%
  QoQ % 40.78% 81.57% 121.58% -77.43% 42.00% 58.14% -
  Horiz. % 287.02% 203.88% 112.29% 50.67% 224.55% 158.14% 100.00%
EPS 24.06 21.73 16.53 10.70 -6.55 5.31 3.98 230.05%
  QoQ % 10.72% 31.46% 54.49% 263.36% -223.35% 33.42% -
  Horiz. % 604.52% 545.98% 415.33% 268.84% -164.57% 133.42% 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 8.6700 8.6506 8.6000 8.5600 8.4500 8.5700 8.5600 0.85%
  QoQ % 0.22% 0.59% 0.47% 1.30% -1.40% 0.12% -
  Horiz. % 101.29% 101.06% 100.47% 100.00% 98.71% 100.12% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 8.5000 8.5000 8.4800 8.7000 9.2000 8.1000 8.0000 -
P/RPS 0.43 0.61 1.10 2.49 0.60 0.74 1.16 -48.24%
  QoQ % -29.51% -44.55% -55.82% 315.00% -18.92% -36.21% -
  Horiz. % 37.07% 52.59% 94.83% 214.66% 51.72% 63.79% 100.00%
P/EPS 35.32 39.12 51.29 81.27 -140.39 152.66 200.86 -68.45%
  QoQ % -9.71% -23.73% -36.89% 157.89% -191.96% -24.00% -
  Horiz. % 17.58% 19.48% 25.54% 40.46% -69.89% 76.00% 100.00%
EY 2.83 2.56 1.95 1.23 -0.71 0.66 0.50 215.93%
  QoQ % 10.55% 31.28% 58.54% 273.24% -207.58% 32.00% -
  Horiz. % 566.00% 512.00% 390.00% 246.00% -142.00% 132.00% 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 0.98 0.98 0.99 1.02 1.09 0.95 0.93 3.54%
  QoQ % 0.00% -1.01% -2.94% -6.42% 14.74% 2.15% -
  Horiz. % 105.38% 105.38% 106.45% 109.68% 117.20% 102.15% 100.00%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 28/02/17 29/11/16 30/08/16 30/05/16 29/02/16 30/11/15 28/08/15 -
Price 8.5300 8.5000 8.5000 8.7500 9.2000 9.3000 8.1000 -
P/RPS 0.43 0.61 1.10 2.51 0.60 0.85 1.18 -48.83%
  QoQ % -29.51% -44.55% -56.18% 318.33% -29.41% -27.97% -
  Horiz. % 36.44% 51.69% 93.22% 212.71% 50.85% 72.03% 100.00%
P/EPS 35.45 39.12 51.41 81.74 -140.39 175.28 203.37 -68.63%
  QoQ % -9.38% -23.91% -37.11% 158.22% -180.09% -13.81% -
  Horiz. % 17.43% 19.24% 25.28% 40.19% -69.03% 86.19% 100.00%
EY 2.82 2.56 1.95 1.22 -0.71 0.57 0.49 219.45%
  QoQ % 10.16% 31.28% 59.84% 271.83% -224.56% 16.33% -
  Horiz. % 575.51% 522.45% 397.96% 248.98% -144.90% 116.33% 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 0.98 0.98 0.99 1.02 1.09 1.09 0.95 2.08%
  QoQ % 0.00% -1.01% -2.94% -6.42% 0.00% 14.74% -
  Horiz. % 103.16% 103.16% 104.21% 107.37% 114.74% 114.74% 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.
 


 

367  299  549  1081 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.300.00 
 ARMADA 0.5250.00 
 BORNOIL 0.0450.00 
 HSI-H8F 0.335-0.01 
 MLAB 0.06-0.005 
 HHGROUP 0.06-0.015 
 HSI-C7K 0.375+0.01 
 NETX 0.025+0.005 
 TRIVE 0.015+0.005 
 VELESTO 0.385+0.005 
Partners & Brokers