Highlights

[BLDPLNT] QoQ Quarter Result on 2015-09-30 [#3]

Stock [BLDPLNT]: BLD PLANTATION BHD
Announcement Date 30-Nov-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Sep-2015  [#3]
Profit Trend QoQ -     -65.46%    YoY -     -75.71%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 396,595 326,198 427,495 374,249 340,034 303,665 427,413 -4.87%
  QoQ % 21.58% -23.70% 14.23% 10.06% 11.98% -28.95% -
  Horiz. % 92.79% 76.32% 100.02% 87.56% 79.56% 71.05% 100.00%
PBT 8,421 13,588 -15,582 -3,555 6,013 1,235 18,302 -40.43%
  QoQ % -38.03% 187.20% -338.31% -159.12% 386.88% -93.25% -
  Horiz. % 46.01% 74.24% -85.14% -19.42% 32.85% 6.75% 100.00%
Tax -2,948 -3,385 4,509 4,877 -2,287 -1,085 -3,410 -9.26%
  QoQ % 12.91% -175.07% -7.55% 313.25% -110.78% 68.18% -
  Horiz. % 86.45% 99.27% -132.23% -143.02% 67.07% 31.82% 100.00%
NP 5,473 10,203 -11,073 1,322 3,726 150 14,892 -48.72%
  QoQ % -46.36% 192.14% -937.59% -64.52% 2,384.00% -98.99% -
  Horiz. % 36.75% 68.51% -74.36% 8.88% 25.02% 1.01% 100.00%
NP to SH 5,450 10,009 -11,088 1,237 3,581 143 15,280 -49.74%
  QoQ % -45.55% 190.27% -996.36% -65.46% 2,404.20% -99.06% -
  Horiz. % 35.67% 65.50% -72.57% 8.10% 23.44% 0.94% 100.00%
Tax Rate 35.01 % 24.91 % - % - % 38.03 % 87.85 % 18.63 % 52.34%
  QoQ % 40.55% 0.00% 0.00% 0.00% -56.71% 371.55% -
  Horiz. % 187.92% 133.71% 0.00% 0.00% 204.13% 471.55% 100.00%
Total Cost 391,122 315,995 438,568 372,927 336,308 303,515 412,521 -3.49%
  QoQ % 23.77% -27.95% 17.60% 10.89% 10.80% -26.42% -
  Horiz. % 94.81% 76.60% 106.31% 90.40% 81.53% 73.58% 100.00%
Net Worth 804,100 800,360 790,074 801,294 800,360 800,360 800,360 0.31%
  QoQ % 0.47% 1.30% -1.40% 0.12% 0.00% 0.00% -
  Horiz. % 100.47% 100.00% 98.71% 100.12% 100.00% 100.00% 100.00%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 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
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 804,100 800,360 790,074 801,294 800,360 800,360 800,360 0.31%
  QoQ % 0.47% 1.30% -1.40% 0.12% 0.00% 0.00% -
  Horiz. % 100.47% 100.00% 98.71% 100.12% 100.00% 100.00% 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
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 1.38 % 3.13 % -2.59 % 0.35 % 1.10 % 0.05 % 3.48 % -46.05%
  QoQ % -55.91% 220.85% -840.00% -68.18% 2,100.00% -98.56% -
  Horiz. % 39.66% 89.94% -74.43% 10.06% 31.61% 1.44% 100.00%
ROE 0.68 % 1.25 % -1.40 % 0.15 % 0.45 % 0.02 % 1.91 % -49.80%
  QoQ % -45.60% 189.29% -1,033.33% -66.67% 2,150.00% -98.95% -
  Horiz. % 35.60% 65.45% -73.30% 7.85% 23.56% 1.05% 100.00%
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 424.17 348.87 457.21 400.27 363.67 324.78 457.13 -4.87%
  QoQ % 21.58% -23.70% 14.23% 10.06% 11.97% -28.95% -
  Horiz. % 92.79% 76.32% 100.02% 87.56% 79.56% 71.05% 100.00%
EPS 5.83 10.70 -11.86 1.33 3.83 0.15 16.34 -49.73%
  QoQ % -45.51% 190.22% -991.73% -65.27% 2,453.33% -99.08% -
  Horiz. % 35.68% 65.48% -72.58% 8.14% 23.44% 0.92% 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 8.6000 8.5600 8.4500 8.5700 8.5600 8.5600 8.5600 0.31%
  QoQ % 0.47% 1.30% -1.40% 0.12% 0.00% 0.00% -
  Horiz. % 100.47% 100.00% 98.71% 100.12% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 93,500
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 424.17 348.87 457.21 400.27 363.67 324.78 457.13 -4.87%
  QoQ % 21.58% -23.70% 14.23% 10.06% 11.97% -28.95% -
  Horiz. % 92.79% 76.32% 100.02% 87.56% 79.56% 71.05% 100.00%
EPS 5.83 10.70 -11.86 1.33 3.83 0.15 16.34 -49.73%
  QoQ % -45.51% 190.22% -991.73% -65.27% 2,453.33% -99.08% -
  Horiz. % 35.68% 65.48% -72.58% 8.14% 23.44% 0.92% 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 8.6000 8.5600 8.4500 8.5700 8.5600 8.5600 8.5600 0.31%
  QoQ % 0.47% 1.30% -1.40% 0.12% 0.00% 0.00% -
  Horiz. % 100.47% 100.00% 98.71% 100.12% 100.00% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 8.4800 8.7000 9.2000 8.1000 8.0000 8.2000 7.6500 -
P/RPS 2.00 2.49 2.01 2.02 2.20 2.52 1.67 12.79%
  QoQ % -19.68% 23.88% -0.50% -8.18% -12.70% 50.90% -
  Horiz. % 119.76% 149.10% 120.36% 120.96% 131.74% 150.90% 100.00%
P/EPS 145.48 81.27 -77.58 612.25 208.88 5,361.54 46.81 113.11%
  QoQ % 79.01% 204.76% -112.67% 193.11% -96.10% 11,353.83% -
  Horiz. % 310.79% 173.62% -165.73% 1,307.95% 446.23% 11,453.83% 100.00%
EY 0.69 1.23 -1.29 0.16 0.48 0.02 2.14 -53.01%
  QoQ % -43.90% 195.35% -906.25% -66.67% 2,300.00% -99.07% -
  Horiz. % 32.24% 57.48% -60.28% 7.48% 22.43% 0.93% 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 0.99 1.02 1.09 0.95 0.93 0.96 0.89 7.36%
  QoQ % -2.94% -6.42% 14.74% 2.15% -3.12% 7.87% -
  Horiz. % 111.24% 114.61% 122.47% 106.74% 104.49% 107.87% 100.00%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/08/16 30/05/16 29/02/16 30/11/15 28/08/15 28/05/15 27/02/15 -
Price 8.5000 8.7500 9.2000 9.3000 8.1000 8.0500 8.0000 -
P/RPS 2.00 2.51 2.01 2.32 2.23 2.48 1.75 9.32%
  QoQ % -20.32% 24.88% -13.36% 4.04% -10.08% 41.71% -
  Horiz. % 114.29% 143.43% 114.86% 132.57% 127.43% 141.71% 100.00%
P/EPS 145.83 81.74 -77.58 702.95 211.49 5,263.46 48.95 107.18%
  QoQ % 78.41% 205.36% -111.04% 232.38% -95.98% 10,652.73% -
  Horiz. % 297.92% 166.99% -158.49% 1,436.06% 432.05% 10,752.73% 100.00%
EY 0.69 1.22 -1.29 0.14 0.47 0.02 2.04 -51.49%
  QoQ % -43.44% 194.57% -1,021.43% -70.21% 2,250.00% -99.02% -
  Horiz. % 33.82% 59.80% -63.24% 6.86% 23.04% 0.98% 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 0.99 1.02 1.09 1.09 0.95 0.94 0.93 4.26%
  QoQ % -2.94% -6.42% 0.00% 14.74% 1.06% 1.08% -
  Horiz. % 106.45% 109.68% 117.20% 117.20% 102.15% 101.08% 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  339  521  794 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.505-0.01 
 KNM 0.375-0.025 
 EKOVEST 0.83-0.025 
 SAPNRG 0.2850.00 
 KEYASIC 0.065+0.01 
 AT 0.0750.00 
 DAYA 0.01+0.005 
 PERDANA 0.45-0.005 
 PTRANS 0.265+0.02 
 HSI-C7K 0.35+0.025 
Partners & Brokers