Highlights

[BLDPLNT] QoQ Quarter Result on 2017-09-30 [#3]

Stock [BLDPLNT]: BLD PLANTATION BHD
Announcement Date 30-Nov-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Sep-2017  [#3]
Profit Trend QoQ -     476.12%    YoY -     119.42%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 394,202 366,567 584,849 560,672 520,747 468,374 535,148 -18.48%
  QoQ % 7.54% -37.32% 4.31% 7.67% 11.18% -12.48% -
  Horiz. % 73.66% 68.50% 109.29% 104.77% 97.31% 87.52% 100.00%
PBT -1,399 4,050 27,121 15,655 3,407 5,035 8,574 -
  QoQ % -134.54% -85.07% 73.24% 359.50% -32.33% -41.28% -
  Horiz. % -16.32% 47.24% 316.32% 182.59% 39.74% 58.72% 100.00%
Tax -118 -1,747 -6,662 -4,728 -1,301 -1,955 -6,222 -92.94%
  QoQ % 93.25% 73.78% -40.91% -263.41% 33.45% 68.58% -
  Horiz. % 1.90% 28.08% 107.07% 75.99% 20.91% 31.42% 100.00%
NP -1,517 2,303 20,459 10,927 2,106 3,080 2,352 -
  QoQ % -165.87% -88.74% 87.23% 418.85% -31.62% 30.95% -
  Horiz. % -64.50% 97.92% 869.86% 464.58% 89.54% 130.95% 100.00%
NP to SH -1,542 2,159 20,415 10,664 1,851 2,678 2,180 -
  QoQ % -171.42% -89.42% 91.44% 476.12% -30.88% 22.84% -
  Horiz. % -70.73% 99.04% 936.47% 489.17% 84.91% 122.84% 100.00%
Tax Rate - % 43.14 % 24.56 % 30.20 % 38.19 % 38.83 % 72.57 % -
  QoQ % 0.00% 75.65% -18.68% -20.92% -1.65% -46.49% -
  Horiz. % 0.00% 59.45% 33.84% 41.61% 52.63% 53.51% 100.00%
Total Cost 395,719 364,264 564,390 549,745 518,641 465,294 532,796 -18.03%
  QoQ % 8.64% -35.46% 2.66% 6.00% 11.47% -12.67% -
  Horiz. % 74.27% 68.37% 105.93% 103.18% 97.34% 87.33% 100.00%
Net Worth 603,074 607,750 847,110 826,540 815,320 748,000 810,645 -17.94%
  QoQ % -0.77% -28.26% 2.49% 1.38% 9.00% -7.73% -
  Horiz. % 74.39% 74.97% 104.50% 101.96% 100.58% 92.27% 100.00%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 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
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 603,074 607,750 847,110 826,540 815,320 748,000 810,645 -17.94%
  QoQ % -0.77% -28.26% 2.49% 1.38% 9.00% -7.73% -
  Horiz. % 74.39% 74.97% 104.50% 101.96% 100.58% 92.27% 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
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin -0.38 % 0.63 % 3.50 % 1.95 % 0.40 % 0.66 % 0.44 % -
  QoQ % -160.32% -82.00% 79.49% 387.50% -39.39% 50.00% -
  Horiz. % -86.36% 143.18% 795.45% 443.18% 90.91% 150.00% 100.00%
ROE -0.26 % 0.36 % 2.41 % 1.29 % 0.23 % 0.36 % 0.27 % -
  QoQ % -172.22% -85.06% 86.82% 460.87% -36.11% 33.33% -
  Horiz. % -96.30% 133.33% 892.59% 477.78% 85.19% 133.33% 100.00%
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 421.61 392.05 625.51 599.65 556.95 500.93 572.35 -18.48%
  QoQ % 7.54% -37.32% 4.31% 7.67% 11.18% -12.48% -
  Horiz. % 73.66% 68.50% 109.29% 104.77% 97.31% 87.52% 100.00%
EPS -1.65 2.31 21.84 11.41 1.98 2.86 2.33 -
  QoQ % -171.43% -89.42% 91.41% 476.26% -30.77% 22.75% -
  Horiz. % -70.82% 99.14% 937.34% 489.70% 84.98% 122.75% 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 6.4500 6.5000 9.0600 8.8400 8.7200 8.0000 8.6700 -17.94%
  QoQ % -0.77% -28.26% 2.49% 1.38% 9.00% -7.73% -
  Horiz. % 74.39% 74.97% 104.50% 101.96% 100.58% 92.27% 100.00%
Adjusted Per Share Value based on latest NOSH - 93,500
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 421.61 392.05 625.51 599.65 556.95 500.93 572.35 -18.48%
  QoQ % 7.54% -37.32% 4.31% 7.67% 11.18% -12.48% -
  Horiz. % 73.66% 68.50% 109.29% 104.77% 97.31% 87.52% 100.00%
EPS -1.65 2.31 21.84 11.41 1.98 2.86 2.33 -
  QoQ % -171.43% -89.42% 91.41% 476.26% -30.77% 22.75% -
  Horiz. % -70.82% 99.14% 937.34% 489.70% 84.98% 122.75% 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 6.4500 6.5000 9.0600 8.8400 8.7200 8.0000 8.6700 -17.94%
  QoQ % -0.77% -28.26% 2.49% 1.38% 9.00% -7.73% -
  Horiz. % 74.39% 74.97% 104.50% 101.96% 100.58% 92.27% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 8.0000 8.0900 8.3400 8.4000 8.3800 8.5300 8.5000 -
P/RPS 1.90 2.06 1.33 1.40 1.50 1.70 1.49 17.64%
  QoQ % -7.77% 54.89% -5.00% -6.67% -11.76% 14.09% -
  Horiz. % 127.52% 138.26% 89.26% 93.96% 100.67% 114.09% 100.00%
P/EPS -485.08 350.35 38.20 73.65 423.30 297.82 364.56 -
  QoQ % -238.46% 817.15% -48.13% -82.60% 42.13% -18.31% -
  Horiz. % -133.06% 96.10% 10.48% 20.20% 116.11% 81.69% 100.00%
EY -0.21 0.29 2.62 1.36 0.24 0.34 0.27 -
  QoQ % -172.41% -88.93% 92.65% 466.67% -29.41% 25.93% -
  Horiz. % -77.78% 107.41% 970.37% 503.70% 88.89% 125.93% 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 1.24 1.24 0.92 0.95 0.96 1.07 0.98 17.04%
  QoQ % 0.00% 34.78% -3.16% -1.04% -10.28% 9.18% -
  Horiz. % 126.53% 126.53% 93.88% 96.94% 97.96% 109.18% 100.00%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 30/08/18 31/05/18 28/02/18 30/11/17 29/08/17 30/05/17 28/02/17 -
Price 7.3000 8.0100 8.2100 8.3600 8.4300 8.4200 8.5300 -
P/RPS 1.73 2.04 1.31 1.39 1.51 1.68 1.49 10.50%
  QoQ % -15.20% 55.73% -5.76% -7.95% -10.12% 12.75% -
  Horiz. % 116.11% 136.91% 87.92% 93.29% 101.34% 112.75% 100.00%
P/EPS -442.64 346.89 37.60 73.30 425.83 293.98 365.85 -
  QoQ % -227.60% 822.58% -48.70% -82.79% 44.85% -19.64% -
  Horiz. % -120.99% 94.82% 10.28% 20.04% 116.39% 80.36% 100.00%
EY -0.23 0.29 2.66 1.36 0.23 0.34 0.27 -
  QoQ % -179.31% -89.10% 95.59% 491.30% -32.35% 25.93% -
  Horiz. % -85.19% 107.41% 985.19% 503.70% 85.19% 125.93% 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 1.13 1.23 0.91 0.95 0.97 1.05 0.98 9.99%
  QoQ % -8.13% 35.16% -4.21% -2.06% -7.62% 7.14% -
  Horiz. % 115.31% 125.51% 92.86% 96.94% 98.98% 107.14% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

186  448  575  1242 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.05-0.005 
 AT 0.090.00 
 MAHSING 0.99-0.01 
 DATAPRP 0.20-0.02 
 KSTAR 0.445+0.075 
 DGSB 0.22+0.005 
 VIVOCOM 0.0450.00 
 SUPERMX 9.72-0.06 
 SUPERMX-C1I 0.1550.00 
 HWGB 0.77+0.055 

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. A LOOK AT CALVIN TAN RESEARCH STOCK PICKS (AS RECORDED BY PHILIP NOT PERFECTLY BUT CLEAR ENOUGH THE INVESTMENT APPROACH OF CALVIN TAN
2. Supermax: my revised target price - Koon Yew Yin Koon Yew Yin's Blog
3. Najib Facebook Post comments on GLOVES. What's the message? gloveharicut
4. US has 2 Incurable Chronic Diseases - Koon Yew Yin Koon Yew Yin's Blog
5. Supermax: The Best Is Yet To Come- Myth or Truth Van Gogh of Financial
6. LUXCHEM RESULT VERSUS HARTALEGA RESULT (COMPARE & CONTRAST) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. [Humbled Investor] Supermx - Superb results - Estimation on Next QR Results HumbledInvestor
8. DOW CRASHED BY 650 POINTS ? NO FEAR AT ALL IF YOU KNOW THIS STOCK PROSPERED DURING ASIAN FINANCIAL CRISIS & SUBPRIME CRISIS OF 2007/8 COLLAPSE (WHAT? THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS