Highlights

[BLDPLNT] QoQ Cumulative Quarter Result on 2019-03-31 [#4]

Stock [BLDPLNT]: BLD PLANTATION BHD
Announcement Date 31-May-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2019
Quarter 31-Mar-2019  [#4]
Profit Trend QoQ -     -10.27%    YoY -     -2,438.95%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 1,433,953 785,171 338,812 2,197,197 1,754,151 1,227,721 760,769 52.41%
  QoQ % 82.63% 131.74% -84.58% 25.26% 42.88% 61.38% -
  Horiz. % 188.49% 103.21% 44.54% 288.81% 230.58% 161.38% 100.00%
PBT 318 -18,920 -22,139 -62,546 -48,838 -18,227 2,651 -75.58%
  QoQ % 101.68% 14.54% 64.60% -28.07% -167.94% -787.55% -
  Horiz. % 12.00% -713.69% -835.12% -2,359.34% -1,842.25% -687.55% 100.00%
Tax -2,847 2,580 4,433 11,558 2,772 2,271 -1,865 32.48%
  QoQ % -210.35% -41.80% -61.65% 316.96% 22.06% 221.77% -
  Horiz. % 152.65% -138.34% -237.69% -619.73% -148.63% -121.77% 100.00%
NP -2,529 -16,340 -17,706 -50,988 -46,066 -15,956 786 -
  QoQ % 84.52% 7.71% 65.27% -10.68% -188.71% -2,130.03% -
  Horiz. % -321.76% -2,078.88% -2,252.67% -6,487.02% -5,860.81% -2,030.03% 100.00%
NP to SH -2,696 -16,245 -17,580 -50,498 -45,796 -16,147 617 -
  QoQ % 83.40% 7.59% 65.19% -10.27% -183.62% -2,717.02% -
  Horiz. % -436.95% -2,632.90% -2,849.27% -8,184.44% -7,422.37% -2,617.02% 100.00%
Tax Rate 895.28 % - % - % - % - % - % 70.35 % 442.56%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 1,272.61% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Total Cost 1,436,482 801,511 356,518 2,248,185 1,800,217 1,243,677 759,983 52.70%
  QoQ % 79.22% 124.82% -84.14% 24.88% 44.75% 63.65% -
  Horiz. % 189.02% 105.46% 46.91% 295.82% 236.88% 163.65% 100.00%
Net Worth 560,064 546,974 545,104 561,935 565,675 586,244 603,074 -4.80%
  QoQ % 2.39% 0.34% -3.00% -0.66% -3.51% -2.79% -
  Horiz. % 92.87% 90.70% 90.39% 93.18% 93.80% 97.21% 100.00%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 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
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 560,064 546,974 545,104 561,935 565,675 586,244 603,074 -4.80%
  QoQ % 2.39% 0.34% -3.00% -0.66% -3.51% -2.79% -
  Horiz. % 92.87% 90.70% 90.39% 93.18% 93.80% 97.21% 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
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin -0.18 % -2.08 % -5.23 % -2.32 % -2.63 % -1.30 % 0.10 % -
  QoQ % 91.35% 60.23% -125.43% 11.79% -102.31% -1,400.00% -
  Horiz. % -180.00% -2,080.00% -5,230.00% -2,320.00% -2,630.00% -1,300.00% 100.00%
ROE -0.48 % -2.97 % -3.23 % -8.99 % -8.10 % -2.75 % 0.10 % -
  QoQ % 83.84% 8.05% 64.07% -10.99% -194.55% -2,850.00% -
  Horiz. % -480.00% -2,970.00% -3,230.00% -8,990.00% -8,100.00% -2,750.00% 100.00%
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 1,533.64 839.76 362.37 2,349.94 1,876.10 1,313.07 813.66 52.41%
  QoQ % 82.63% 131.74% -84.58% 25.26% 42.88% 61.38% -
  Horiz. % 188.49% 103.21% 44.54% 288.81% 230.58% 161.38% 100.00%
EPS -2.88 -17.37 -18.80 -54.01 -48.98 -17.27 0.66 -
  QoQ % 83.42% 7.61% 65.19% -10.27% -183.61% -2,716.67% -
  Horiz. % -436.36% -2,631.82% -2,848.48% -8,183.33% -7,421.21% -2,616.67% 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 5.9900 5.8500 5.8300 6.0100 6.0500 6.2700 6.4500 -4.80%
  QoQ % 2.39% 0.34% -3.00% -0.66% -3.51% -2.79% -
  Horiz. % 92.87% 90.70% 90.39% 93.18% 93.80% 97.21% 100.00%
Adjusted Per Share Value based on latest NOSH - 93,500
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 1,533.64 839.76 362.37 2,349.94 1,876.10 1,313.07 813.66 52.41%
  QoQ % 82.63% 131.74% -84.58% 25.26% 42.88% 61.38% -
  Horiz. % 188.49% 103.21% 44.54% 288.81% 230.58% 161.38% 100.00%
EPS -2.88 -17.37 -18.80 -54.01 -48.98 -17.27 0.66 -
  QoQ % 83.42% 7.61% 65.19% -10.27% -183.61% -2,716.67% -
  Horiz. % -436.36% -2,631.82% -2,848.48% -8,183.33% -7,421.21% -2,616.67% 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 5.9900 5.8500 5.8300 6.0100 6.0500 6.2700 6.4500 -4.80%
  QoQ % 2.39% 0.34% -3.00% -0.66% -3.51% -2.79% -
  Horiz. % 92.87% 90.70% 90.39% 93.18% 93.80% 97.21% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 5.3000 5.8500 6.5500 6.7200 7.5400 7.0000 8.0000 -
P/RPS 0.35 0.70 1.81 0.29 0.40 0.53 0.98 -49.57%
  QoQ % -50.00% -61.33% 524.14% -27.50% -24.53% -45.92% -
  Horiz. % 35.71% 71.43% 184.69% 29.59% 40.82% 54.08% 100.00%
P/EPS -183.81 -33.67 -34.84 -12.44 -15.39 -40.53 1,212.32 -
  QoQ % -445.92% 3.36% -180.06% 19.17% 62.03% -103.34% -
  Horiz. % -15.16% -2.78% -2.87% -1.03% -1.27% -3.34% 100.00%
EY -0.54 -2.97 -2.87 -8.04 -6.50 -2.47 0.08 -
  QoQ % 81.82% -3.48% 64.30% -23.69% -163.16% -3,187.50% -
  Horiz. % -675.00% -3,712.50% -3,587.50% -10,050.00% -8,125.00% -3,087.50% 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 0.88 1.00 1.12 1.12 1.25 1.12 1.24 -20.39%
  QoQ % -12.00% -10.71% 0.00% -10.40% 11.61% -9.68% -
  Horiz. % 70.97% 80.65% 90.32% 90.32% 100.81% 90.32% 100.00%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 28/02/20 29/11/19 30/08/19 31/05/19 27/02/19 27/11/18 30/08/18 -
Price 5.5000 5.4100 6.6300 6.5500 6.9600 7.0000 7.3000 -
P/RPS 0.36 0.64 1.83 0.28 0.37 0.53 0.90 -45.62%
  QoQ % -43.75% -65.03% 553.57% -24.32% -30.19% -41.11% -
  Horiz. % 40.00% 71.11% 203.33% 31.11% 41.11% 58.89% 100.00%
P/EPS -190.75 -31.14 -35.26 -12.13 -14.21 -40.53 1,106.24 -
  QoQ % -512.56% 11.68% -190.68% 14.64% 64.94% -103.66% -
  Horiz. % -17.24% -2.81% -3.19% -1.10% -1.28% -3.66% 100.00%
EY -0.52 -3.21 -2.84 -8.25 -7.04 -2.47 0.09 -
  QoQ % 83.80% -13.03% 65.58% -17.19% -185.02% -2,844.44% -
  Horiz. % -577.78% -3,566.67% -3,155.56% -9,166.67% -7,822.22% -2,744.44% 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 0.92 1.14 1.09 1.15 1.12 1.13 -12.78%
  QoQ % 0.00% -19.30% 4.59% -5.22% 2.68% -0.88% -
  Horiz. % 81.42% 81.42% 100.88% 96.46% 101.77% 99.12% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

2463 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 2.020.00 
 KOTRA 3.150.00 
 UCREST 0.1550.00 
 GENM-C73 0.0050.00 
 PUC 0.1750.00 
 WILLOW 0.4250.00 
 EAH-WE 0.020.00 
 IRIS 0.3550.00 
 TOPGLOV-C79 0.2250.00 
 BTECH 0.510.00 

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. Jaks Resources - Jaks Hai Duong Power Plant Achieved Commercial Operation Date (COD) !!! DK
2. Should we buy Top Glove since it has been plunging due its 28 factories shut down? Koon Yew Yin Koon Yew Yin's Blog
3. Kelington Group Berhad ("KGB") - Above Expectations (TP: RM2.30; +35% upside) by Kenanga Research Investment Ideas - Value and Growth
4. TOP GLOVE LOCKDOWN AND SUPERMAX SHARE PRICE The way I see it
5. 【Growth成长股】AWC Berhad (7579) – Benefit from Strong Order Book Amounted Close to RM1Bil Sanitize and Disinfection Healthcare Stocks
6. Top Glove’s 28 factories shut down should benefit other glove makers - Koon Yew Yin Koon Yew Yin's Blog
7. VIVOCOM: End of Day Report (26 Nov 2020) See Jovin
8. Tan Sri Dr Lim: Top Glove estimates dividend yield to be more than 6% in FY21 gloveharicut
PARTNERS & BROKERS