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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

564  409  601  26 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE-OR 0.0050.00 
 QES 0.38+0.04 
 KSTAR 0.21-0.045 
 DNEX 0.26+0.005 
 BIOHLDG 0.30+0.04 
 DYNACIA 0.120.00 
 LAMBO 0.030.00 
 MCLEAN 0.325+0.095 
 AT 0.180.00 
 VSOLAR 0.040.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. STEEL Industry - HOT ! ! The Huat Project
2. Malaysia Electronics Industry 5G TECH MANUFACTURING
3. SUPERMAX - HEAVILY SELL OFF ACTIVITIES(RUN) RISE OF TITAN
4. SILTERRA SAGA : GPACKET NOT BIDDER,COUNTING SECONDS FOR DNEX Official Opinion by Tuan Capital
5. Tenaga Nasional - MCO impact not as severe as 2QFY20 AmInvest Research Reports
6. Daily technical highlights – (SCIB, KGB) Kenanga Research & Investment
7. Mplus Market Pulse - 22 Jan 2021 M+ Online Research Articles
8. A BEARISH outlook for Covid-19. GENERAL
PARTNERS & BROKERS