Highlights

[BLDPLNT] QoQ Cumulative Quarter Result on 2017-03-31 [#1]

Stock [BLDPLNT]: BLD PLANTATION BHD
Announcement Date 30-May-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Mar-2017  [#1]
Profit Trend QoQ -     -88.10%    YoY -     -73.24%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 2,134,642 1,549,793 989,121 468,374 1,847,519 1,312,371 722,793 105.44%
  QoQ % 37.74% 56.68% 111.18% -74.65% 40.78% 81.57% -
  Horiz. % 295.33% 214.42% 136.85% 64.80% 255.61% 181.57% 100.00%
PBT 56,557 29,436 13,781 5,035 41,315 32,741 22,009 87.29%
  QoQ % 92.14% 113.60% 173.70% -87.81% 26.19% 48.76% -
  Horiz. % 256.97% 133.75% 62.62% 22.88% 187.72% 148.76% 100.00%
Tax -15,927 -9,265 -4,537 -1,955 -18,020 -11,798 -6,333 84.62%
  QoQ % -71.91% -104.21% -132.07% 89.15% -52.74% -86.29% -
  Horiz. % 251.49% 146.30% 71.64% 30.87% 284.54% 186.29% 100.00%
NP 40,630 20,171 9,244 3,080 23,295 20,943 15,676 88.36%
  QoQ % 101.43% 118.21% 200.13% -86.78% 11.23% 33.60% -
  Horiz. % 259.19% 128.67% 58.97% 19.65% 148.60% 133.60% 100.00%
NP to SH 39,602 19,187 8,523 2,678 22,499 20,319 15,459 86.90%
  QoQ % 106.40% 125.12% 218.26% -88.10% 10.73% 31.44% -
  Horiz. % 256.17% 124.12% 55.13% 17.32% 145.54% 131.44% 100.00%
Tax Rate 28.16 % 31.48 % 32.92 % 38.83 % 43.62 % 36.03 % 28.77 % -1.41%
  QoQ % -10.55% -4.37% -15.22% -10.98% 21.07% 25.23% -
  Horiz. % 97.88% 109.42% 114.42% 134.97% 151.62% 125.23% 100.00%
Total Cost 2,094,012 1,529,622 979,877 465,294 1,824,224 1,291,428 707,117 105.81%
  QoQ % 36.90% 56.10% 110.59% -74.49% 41.26% 82.63% -
  Horiz. % 296.13% 216.32% 138.57% 65.80% 257.98% 182.63% 100.00%
Net Worth 847,110 826,540 815,320 748,000 810,645 808,832 804,100 3.53%
  QoQ % 2.49% 1.38% 9.00% -7.73% 0.22% 0.59% -
  Horiz. % 105.35% 102.79% 101.40% 93.02% 100.81% 100.59% 100.00%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 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
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 847,110 826,540 815,320 748,000 810,645 808,832 804,100 3.53%
  QoQ % 2.49% 1.38% 9.00% -7.73% 0.22% 0.59% -
  Horiz. % 105.35% 102.79% 101.40% 93.02% 100.81% 100.59% 100.00%
NOSH 93,500 93,500 93,500 93,500 93,500 93,506 93,500 -
  QoQ % 0.00% 0.00% 0.00% 0.00% -0.01% 0.01% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.01% 100.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 1.90 % 1.30 % 0.93 % 0.66 % 1.26 % 1.60 % 2.17 % -8.46%
  QoQ % 46.15% 39.78% 40.91% -47.62% -21.25% -26.27% -
  Horiz. % 87.56% 59.91% 42.86% 30.41% 58.06% 73.73% 100.00%
ROE 4.67 % 2.32 % 1.05 % 0.36 % 2.78 % 2.51 % 1.92 % 80.57%
  QoQ % 101.29% 120.95% 191.67% -87.05% 10.76% 30.73% -
  Horiz. % 243.23% 120.83% 54.69% 18.75% 144.79% 130.73% 100.00%
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 2,283.04 1,657.53 1,057.88 500.93 1,975.96 1,403.51 773.04 105.44%
  QoQ % 37.74% 56.68% 111.18% -74.65% 40.79% 81.56% -
  Horiz. % 295.33% 214.42% 136.85% 64.80% 255.61% 181.56% 100.00%
EPS 42.36 20.52 9.11 2.86 24.06 21.73 16.53 86.94%
  QoQ % 106.43% 125.25% 218.53% -88.11% 10.72% 31.46% -
  Horiz. % 256.26% 124.14% 55.11% 17.30% 145.55% 131.46% 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 9.0600 8.8400 8.7200 8.0000 8.6700 8.6500 8.6000 3.53%
  QoQ % 2.49% 1.38% 9.00% -7.73% 0.23% 0.58% -
  Horiz. % 105.35% 102.79% 101.40% 93.02% 100.81% 100.58% 100.00%
Adjusted Per Share Value based on latest NOSH - 93,500
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 2,283.04 1,657.53 1,057.88 500.93 1,975.96 1,403.61 773.04 105.44%
  QoQ % 37.74% 56.68% 111.18% -74.65% 40.78% 81.57% -
  Horiz. % 295.33% 214.42% 136.85% 64.80% 255.61% 181.57% 100.00%
EPS 42.36 20.52 9.11 2.86 24.06 21.73 16.53 86.94%
  QoQ % 106.43% 125.25% 218.53% -88.11% 10.72% 31.46% -
  Horiz. % 256.26% 124.14% 55.11% 17.30% 145.55% 131.46% 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 9.0600 8.8400 8.7200 8.0000 8.6700 8.6506 8.6000 3.53%
  QoQ % 2.49% 1.38% 9.00% -7.73% 0.22% 0.59% -
  Horiz. % 105.35% 102.79% 101.40% 93.02% 100.81% 100.59% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 8.3400 8.4000 8.3800 8.5300 8.5000 8.5000 8.4800 -
P/RPS 0.37 0.51 0.79 1.70 0.43 0.61 1.10 -51.54%
  QoQ % -27.45% -35.44% -53.53% 295.35% -29.51% -44.55% -
  Horiz. % 33.64% 46.36% 71.82% 154.55% 39.09% 55.45% 100.00%
P/EPS 19.69 40.93 91.93 297.82 35.32 39.12 51.29 -47.09%
  QoQ % -51.89% -55.48% -69.13% 743.20% -9.71% -23.73% -
  Horiz. % 38.39% 79.80% 179.24% 580.66% 68.86% 76.27% 100.00%
EY 5.08 2.44 1.09 0.34 2.83 2.56 1.95 89.00%
  QoQ % 108.20% 123.85% 220.59% -87.99% 10.55% 31.28% -
  Horiz. % 260.51% 125.13% 55.90% 17.44% 145.13% 131.28% 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 0.92 0.95 0.96 1.07 0.98 0.98 0.99 -4.76%
  QoQ % -3.16% -1.04% -10.28% 9.18% 0.00% -1.01% -
  Horiz. % 92.93% 95.96% 96.97% 108.08% 98.99% 98.99% 100.00%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 28/02/18 30/11/17 29/08/17 30/05/17 28/02/17 29/11/16 30/08/16 -
Price 8.2100 8.3600 8.4300 8.4200 8.5300 8.5000 8.5000 -
P/RPS 0.36 0.50 0.80 1.68 0.43 0.61 1.10 -52.41%
  QoQ % -28.00% -37.50% -52.38% 290.70% -29.51% -44.55% -
  Horiz. % 32.73% 45.45% 72.73% 152.73% 39.09% 55.45% 100.00%
P/EPS 19.38 40.74 92.48 293.98 35.45 39.12 51.41 -47.72%
  QoQ % -52.43% -55.95% -68.54% 729.28% -9.38% -23.91% -
  Horiz. % 37.70% 79.25% 179.89% 571.83% 68.96% 76.09% 100.00%
EY 5.16 2.45 1.08 0.34 2.82 2.56 1.95 90.97%
  QoQ % 110.61% 126.85% 217.65% -87.94% 10.16% 31.28% -
  Horiz. % 264.62% 125.64% 55.38% 17.44% 144.62% 131.28% 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 0.91 0.95 0.97 1.05 0.98 0.98 0.99 -5.45%
  QoQ % -4.21% -2.06% -7.62% 7.14% 0.00% -1.01% -
  Horiz. % 91.92% 95.96% 97.98% 106.06% 98.99% 98.99% 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.
 


 

290  282  534  1175 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AVI 0.16+0.005 
 CAREPLS 0.365-0.03 
 DGB 0.1250.00 
 SUPERMX 1.76-0.10 
 HSI-C7K 0.20+0.005 
 KNM 0.315-0.005 
 HSI-H8K 0.255-0.015 
 EDEN 0.220.00 
 MTOUCHE 0.175+0.01 
 ARMADA 0.405-0.015 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers