Highlights

[BLDPLNT] QoQ Quarter Result on 2016-09-30 [#3]

Stock [BLDPLNT]: BLD PLANTATION BHD
Announcement Date 29-Nov-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Sep-2016  [#3]
Profit Trend QoQ -     -10.83%    YoY -     292.89%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 520,747 468,374 535,148 589,578 396,595 326,198 427,495 14.07%
  QoQ % 11.18% -12.48% -9.23% 48.66% 21.58% -23.70% -
  Horiz. % 121.81% 109.56% 125.18% 137.91% 92.77% 76.30% 100.00%
PBT 3,407 5,035 8,574 10,732 8,421 13,588 -15,582 -
  QoQ % -32.33% -41.28% -20.11% 27.44% -38.03% 187.20% -
  Horiz. % -21.86% -32.31% -55.03% -68.87% -54.04% -87.20% 100.00%
Tax -1,301 -1,955 -6,222 -5,465 -2,948 -3,385 4,509 -
  QoQ % 33.45% 68.58% -13.85% -85.38% 12.91% -175.07% -
  Horiz. % -28.85% -43.36% -137.99% -121.20% -65.38% -75.07% 100.00%
NP 2,106 3,080 2,352 5,267 5,473 10,203 -11,073 -
  QoQ % -31.62% 30.95% -55.34% -3.76% -46.36% 192.14% -
  Horiz. % -19.02% -27.82% -21.24% -47.57% -49.43% -92.14% 100.00%
NP to SH 1,851 2,678 2,180 4,860 5,450 10,009 -11,088 -
  QoQ % -30.88% 22.84% -55.14% -10.83% -45.55% 190.27% -
  Horiz. % -16.69% -24.15% -19.66% -43.83% -49.15% -90.27% 100.00%
Tax Rate 38.19 % 38.83 % 72.57 % 50.92 % 35.01 % 24.91 % - % -
  QoQ % -1.65% -46.49% 42.52% 45.44% 40.55% 0.00% -
  Horiz. % 153.31% 155.88% 291.33% 204.42% 140.55% 100.00% -
Total Cost 518,641 465,294 532,796 584,311 391,122 315,995 438,568 11.84%
  QoQ % 11.47% -12.67% -8.82% 49.39% 23.77% -27.95% -
  Horiz. % 118.26% 106.09% 121.49% 133.23% 89.18% 72.05% 100.00%
Net Worth 815,320 748,000 810,645 808,774 804,100 800,360 790,074 2.12%
  QoQ % 9.00% -7.73% 0.23% 0.58% 0.47% 1.30% -
  Horiz. % 103.20% 94.67% 102.60% 102.37% 101.78% 101.30% 100.00%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 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
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 815,320 748,000 810,645 808,774 804,100 800,360 790,074 2.12%
  QoQ % 9.00% -7.73% 0.23% 0.58% 0.47% 1.30% -
  Horiz. % 103.20% 94.67% 102.60% 102.37% 101.78% 101.30% 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
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 0.40 % 0.66 % 0.44 % 0.89 % 1.38 % 3.13 % -2.59 % -
  QoQ % -39.39% 50.00% -50.56% -35.51% -55.91% 220.85% -
  Horiz. % -15.44% -25.48% -16.99% -34.36% -53.28% -120.85% 100.00%
ROE 0.23 % 0.36 % 0.27 % 0.60 % 0.68 % 1.25 % -1.40 % -
  QoQ % -36.11% 33.33% -55.00% -11.76% -45.60% 189.29% -
  Horiz. % -16.43% -25.71% -19.29% -42.86% -48.57% -89.29% 100.00%
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 556.95 500.93 572.35 630.56 424.17 348.87 457.21 14.07%
  QoQ % 11.18% -12.48% -9.23% 48.66% 21.58% -23.70% -
  Horiz. % 121.81% 109.56% 125.18% 137.91% 92.77% 76.30% 100.00%
EPS 1.98 2.86 2.33 5.20 5.83 10.70 -11.86 -
  QoQ % -30.77% 22.75% -55.19% -10.81% -45.51% 190.22% -
  Horiz. % -16.69% -24.11% -19.65% -43.84% -49.16% -90.22% 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 8.7200 8.0000 8.6700 8.6500 8.6000 8.5600 8.4500 2.12%
  QoQ % 9.00% -7.73% 0.23% 0.58% 0.47% 1.30% -
  Horiz. % 103.20% 94.67% 102.60% 102.37% 101.78% 101.30% 100.00%
Adjusted Per Share Value based on latest NOSH - 93,500
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 556.95 500.93 572.35 630.56 424.17 348.87 457.21 14.07%
  QoQ % 11.18% -12.48% -9.23% 48.66% 21.58% -23.70% -
  Horiz. % 121.81% 109.56% 125.18% 137.91% 92.77% 76.30% 100.00%
EPS 1.98 2.86 2.33 5.20 5.83 10.70 -11.86 -
  QoQ % -30.77% 22.75% -55.19% -10.81% -45.51% 190.22% -
  Horiz. % -16.69% -24.11% -19.65% -43.84% -49.16% -90.22% 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 8.7200 8.0000 8.6700 8.6500 8.6000 8.5600 8.4500 2.12%
  QoQ % 9.00% -7.73% 0.23% 0.58% 0.47% 1.30% -
  Horiz. % 103.20% 94.67% 102.60% 102.37% 101.78% 101.30% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 8.3800 8.5300 8.5000 8.5000 8.4800 8.7000 9.2000 -
P/RPS 1.50 1.70 1.49 1.35 2.00 2.49 2.01 -17.74%
  QoQ % -11.76% 14.09% 10.37% -32.50% -19.68% 23.88% -
  Horiz. % 74.63% 84.58% 74.13% 67.16% 99.50% 123.88% 100.00%
P/EPS 423.30 297.82 364.56 163.53 145.48 81.27 -77.58 -
  QoQ % 42.13% -18.31% 122.93% 12.41% 79.01% 204.76% -
  Horiz. % -545.63% -383.89% -469.91% -210.79% -187.52% -104.76% 100.00%
EY 0.24 0.34 0.27 0.61 0.69 1.23 -1.29 -
  QoQ % -29.41% 25.93% -55.74% -11.59% -43.90% 195.35% -
  Horiz. % -18.60% -26.36% -20.93% -47.29% -53.49% -95.35% 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 0.96 1.07 0.98 0.98 0.99 1.02 1.09 -8.13%
  QoQ % -10.28% 9.18% 0.00% -1.01% -2.94% -6.42% -
  Horiz. % 88.07% 98.17% 89.91% 89.91% 90.83% 93.58% 100.00%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 29/08/17 30/05/17 28/02/17 29/11/16 30/08/16 30/05/16 29/02/16 -
Price 8.4300 8.4200 8.5300 8.5000 8.5000 8.7500 9.2000 -
P/RPS 1.51 1.68 1.49 1.35 2.00 2.51 2.01 -17.37%
  QoQ % -10.12% 12.75% 10.37% -32.50% -20.32% 24.88% -
  Horiz. % 75.12% 83.58% 74.13% 67.16% 99.50% 124.88% 100.00%
P/EPS 425.83 293.98 365.85 163.53 145.83 81.74 -77.58 -
  QoQ % 44.85% -19.64% 123.72% 12.14% 78.41% 205.36% -
  Horiz. % -548.89% -378.94% -471.58% -210.79% -187.97% -105.36% 100.00%
EY 0.23 0.34 0.27 0.61 0.69 1.22 -1.29 -
  QoQ % -32.35% 25.93% -55.74% -11.59% -43.44% 194.57% -
  Horiz. % -17.83% -26.36% -20.93% -47.29% -53.49% -94.57% 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 0.97 1.05 0.98 0.98 0.99 1.02 1.09 -7.49%
  QoQ % -7.62% 7.14% 0.00% -1.01% -2.94% -6.42% -
  Horiz. % 88.99% 96.33% 89.91% 89.91% 90.83% 93.58% 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
 
 

292  614  562  681 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.095+0.005 
 JAKS-OR 0.260.00 
 LCTITAN 2.13-0.27 
 SUPERMX-C1I 0.145-0.01 
 LUSTER 0.165-0.005 
 MAHSING 0.96-0.04 
 HWGB 0.78+0.065 
 DGSB 0.225+0.01 
 DATAPRP 0.195-0.025 
 KSTAR 0.43+0.06 

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!
PARTNERS & BROKERS