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.
 


 

413  296  522  772 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.455+0.01 
 PUC 0.0550.00 
 MTAG 0.51+0.025 
 SAPNRG 0.27-0.005 
 ARMADA 0.445+0.005 
 MYEG 1.26+0.01 
 GPACKET-WB 0.325+0.005 
 KNM-WB 0.185+0.005 
 HSI-C7F 0.335-0.035 
 HSI-H8B 0.205+0.02 
Partners & Brokers