Highlights

[BLDPLNT] QoQ Quarter Result on 2015-06-30 [#2]

Stock [BLDPLNT]: BLD PLANTATION BHD
Announcement Date 28-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Jun-2015  [#2]
Profit Trend QoQ -     2,404.20%    YoY -     -53.23%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 326,198 427,495 374,249 340,034 303,665 427,413 366,126 -7.40%
  QoQ % -23.70% 14.23% 10.06% 11.98% -28.95% 16.74% -
  Horiz. % 89.09% 116.76% 102.22% 92.87% 82.94% 116.74% 100.00%
PBT 13,588 -15,582 -3,555 6,013 1,235 18,302 10,429 19.27%
  QoQ % 187.20% -338.31% -159.12% 386.88% -93.25% 75.49% -
  Horiz. % 130.29% -149.41% -34.09% 57.66% 11.84% 175.49% 100.00%
Tax -3,385 4,509 4,877 -2,287 -1,085 -3,410 -5,292 -25.74%
  QoQ % -175.07% -7.55% 313.25% -110.78% 68.18% 35.56% -
  Horiz. % 63.96% -85.20% -92.16% 43.22% 20.50% 64.44% 100.00%
NP 10,203 -11,073 1,322 3,726 150 14,892 5,137 57.94%
  QoQ % 192.14% -937.59% -64.52% 2,384.00% -98.99% 189.90% -
  Horiz. % 198.62% -215.55% 25.73% 72.53% 2.92% 289.90% 100.00%
NP to SH 10,009 -11,088 1,237 3,581 143 15,280 5,092 56.85%
  QoQ % 190.27% -996.36% -65.46% 2,404.20% -99.06% 200.08% -
  Horiz. % 196.56% -217.75% 24.29% 70.33% 2.81% 300.08% 100.00%
Tax Rate 24.91 % - % - % 38.03 % 87.85 % 18.63 % 50.74 % -37.74%
  QoQ % 0.00% 0.00% 0.00% -56.71% 371.55% -63.28% -
  Horiz. % 49.09% 0.00% 0.00% 74.95% 173.14% 36.72% 100.00%
Total Cost 315,995 438,568 372,927 336,308 303,515 412,521 360,989 -8.48%
  QoQ % -27.95% 17.60% 10.89% 10.80% -26.42% 14.28% -
  Horiz. % 87.54% 121.49% 103.31% 93.16% 84.08% 114.28% 100.00%
Net Worth 800,360 790,074 801,294 800,360 800,360 800,360 784,465 1.35%
  QoQ % 1.30% -1.40% 0.12% 0.00% 0.00% 2.03% -
  Horiz. % 102.03% 100.72% 102.15% 102.03% 102.03% 102.03% 100.00%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 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
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 800,360 790,074 801,294 800,360 800,360 800,360 784,465 1.35%
  QoQ % 1.30% -1.40% 0.12% 0.00% 0.00% 2.03% -
  Horiz. % 102.03% 100.72% 102.15% 102.03% 102.03% 102.03% 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
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 3.13 % -2.59 % 0.35 % 1.10 % 0.05 % 3.48 % 1.40 % 70.90%
  QoQ % 220.85% -840.00% -68.18% 2,100.00% -98.56% 148.57% -
  Horiz. % 223.57% -185.00% 25.00% 78.57% 3.57% 248.57% 100.00%
ROE 1.25 % -1.40 % 0.15 % 0.45 % 0.02 % 1.91 % 0.65 % 54.58%
  QoQ % 189.29% -1,033.33% -66.67% 2,150.00% -98.95% 193.85% -
  Horiz. % 192.31% -215.38% 23.08% 69.23% 3.08% 293.85% 100.00%
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 348.87 457.21 400.27 363.67 324.78 457.13 391.58 -7.40%
  QoQ % -23.70% 14.23% 10.06% 11.97% -28.95% 16.74% -
  Horiz. % 89.09% 116.76% 102.22% 92.87% 82.94% 116.74% 100.00%
EPS 10.70 -11.86 1.33 3.83 0.15 16.34 5.45 56.73%
  QoQ % 190.22% -991.73% -65.27% 2,453.33% -99.08% 199.82% -
  Horiz. % 196.33% -217.61% 24.40% 70.28% 2.75% 299.82% 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 8.5600 8.4500 8.5700 8.5600 8.5600 8.5600 8.3900 1.35%
  QoQ % 1.30% -1.40% 0.12% 0.00% 0.00% 2.03% -
  Horiz. % 102.03% 100.72% 102.15% 102.03% 102.03% 102.03% 100.00%
Adjusted Per Share Value based on latest NOSH - 93,500
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 348.87 457.21 400.27 363.67 324.78 457.13 391.58 -7.40%
  QoQ % -23.70% 14.23% 10.06% 11.97% -28.95% 16.74% -
  Horiz. % 89.09% 116.76% 102.22% 92.87% 82.94% 116.74% 100.00%
EPS 10.70 -11.86 1.33 3.83 0.15 16.34 5.45 56.73%
  QoQ % 190.22% -991.73% -65.27% 2,453.33% -99.08% 199.82% -
  Horiz. % 196.33% -217.61% 24.40% 70.28% 2.75% 299.82% 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 8.5600 8.4500 8.5700 8.5600 8.5600 8.5600 8.3900 1.35%
  QoQ % 1.30% -1.40% 0.12% 0.00% 0.00% 2.03% -
  Horiz. % 102.03% 100.72% 102.15% 102.03% 102.03% 102.03% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 8.7000 9.2000 8.1000 8.0000 8.2000 7.6500 8.1000 -
P/RPS 2.49 2.01 2.02 2.20 2.52 1.67 2.07 13.09%
  QoQ % 23.88% -0.50% -8.18% -12.70% 50.90% -19.32% -
  Horiz. % 120.29% 97.10% 97.58% 106.28% 121.74% 80.68% 100.00%
P/EPS 81.27 -77.58 612.25 208.88 5,361.54 46.81 148.73 -33.14%
  QoQ % 204.76% -112.67% 193.11% -96.10% 11,353.83% -68.53% -
  Horiz. % 54.64% -52.16% 411.65% 140.44% 3,604.88% 31.47% 100.00%
EY 1.23 -1.29 0.16 0.48 0.02 2.14 0.67 49.87%
  QoQ % 195.35% -906.25% -66.67% 2,300.00% -99.07% 219.40% -
  Horiz. % 183.58% -192.54% 23.88% 71.64% 2.99% 319.40% 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 1.02 1.09 0.95 0.93 0.96 0.89 0.97 3.40%
  QoQ % -6.42% 14.74% 2.15% -3.12% 7.87% -8.25% -
  Horiz. % 105.15% 112.37% 97.94% 95.88% 98.97% 91.75% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 30/05/16 29/02/16 30/11/15 28/08/15 28/05/15 27/02/15 27/11/14 -
Price 8.7500 9.2000 9.3000 8.1000 8.0500 8.0000 8.1000 -
P/RPS 2.51 2.01 2.32 2.23 2.48 1.75 2.07 13.70%
  QoQ % 24.88% -13.36% 4.04% -10.08% 41.71% -15.46% -
  Horiz. % 121.26% 97.10% 112.08% 107.73% 119.81% 84.54% 100.00%
P/EPS 81.74 -77.58 702.95 211.49 5,263.46 48.95 148.73 -32.88%
  QoQ % 205.36% -111.04% 232.38% -95.98% 10,652.73% -67.09% -
  Horiz. % 54.96% -52.16% 472.63% 142.20% 3,538.94% 32.91% 100.00%
EY 1.22 -1.29 0.14 0.47 0.02 2.04 0.67 49.06%
  QoQ % 194.57% -1,021.43% -70.21% 2,250.00% -99.02% 204.48% -
  Horiz. % 182.09% -192.54% 20.90% 70.15% 2.99% 304.48% 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 1.02 1.09 1.09 0.95 0.94 0.93 0.97 3.40%
  QoQ % -6.42% 0.00% 14.74% 1.06% 1.08% -4.12% -
  Horiz. % 105.15% 112.37% 112.37% 97.94% 96.91% 95.88% 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.
 


 

373  297  572  751 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.290.00 
 ARMADA 0.495+0.015 
 VELESTO 0.39+0.005 
 DGB 0.175+0.005 
 PERDANA 0.43+0.045 
 HSI-H8F 0.30-0.005 
 MTAG 0.62+0.035 
 AAX 0.175+0.01 
 HSI-C7J 0.15-0.01 
 TANCO 0.075+0.005 
Partners & Brokers