Highlights

[BLDPLNT] QoQ Quarter Result on 2018-09-30 [#3]

Stock [BLDPLNT]: BLD PLANTATION BHD
Announcement Date 27-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Sep-2018  [#3]
Profit Trend QoQ -     -987.16%    YoY -     -257.20%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 338,812 443,046 526,430 466,952 394,202 366,567 584,849 -30.58%
  QoQ % -23.53% -15.84% 12.74% 18.46% 7.54% -37.32% -
  Horiz. % 57.93% 75.75% 90.01% 79.84% 67.40% 62.68% 100.00%
PBT -22,139 -13,708 -30,611 -20,878 -1,399 4,050 27,121 -
  QoQ % -61.50% 55.22% -46.62% -1,392.35% -134.54% -85.07% -
  Horiz. % -81.63% -50.54% -112.87% -76.98% -5.16% 14.93% 100.00%
Tax 4,433 8,786 501 4,136 -118 -1,747 -6,662 -
  QoQ % -49.54% 1,653.69% -87.89% 3,605.08% 93.25% 73.78% -
  Horiz. % -66.54% -131.88% -7.52% -62.08% 1.77% 26.22% 100.00%
NP -17,706 -4,922 -30,110 -16,742 -1,517 2,303 20,459 -
  QoQ % -259.73% 83.65% -79.85% -1,003.63% -165.87% -88.74% -
  Horiz. % -86.54% -24.06% -147.17% -81.83% -7.41% 11.26% 100.00%
NP to SH -17,580 -4,702 -29,649 -16,764 -1,542 2,159 20,415 -
  QoQ % -273.88% 84.14% -76.86% -987.16% -171.42% -89.42% -
  Horiz. % -86.11% -23.03% -145.23% -82.12% -7.55% 10.58% 100.00%
Tax Rate - % - % - % - % - % 43.14 % 24.56 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 75.65% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 175.65% 100.00%
Total Cost 356,518 447,968 556,540 483,694 395,719 364,264 564,390 -26.44%
  QoQ % -20.41% -19.51% 15.06% 22.23% 8.64% -35.46% -
  Horiz. % 63.17% 79.37% 98.61% 85.70% 70.11% 64.54% 100.00%
Net Worth 545,104 561,935 565,675 586,244 603,074 607,750 847,110 -25.53%
  QoQ % -3.00% -0.66% -3.51% -2.79% -0.77% -28.26% -
  Horiz. % 64.35% 66.34% 66.78% 69.21% 71.19% 71.74% 100.00%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 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
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 545,104 561,935 565,675 586,244 603,074 607,750 847,110 -25.53%
  QoQ % -3.00% -0.66% -3.51% -2.79% -0.77% -28.26% -
  Horiz. % 64.35% 66.34% 66.78% 69.21% 71.19% 71.74% 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
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin -5.23 % -1.11 % -5.72 % -3.59 % -0.38 % 0.63 % 3.50 % -
  QoQ % -371.17% 80.59% -59.33% -844.74% -160.32% -82.00% -
  Horiz. % -149.43% -31.71% -163.43% -102.57% -10.86% 18.00% 100.00%
ROE -3.23 % -0.84 % -5.24 % -2.86 % -0.26 % 0.36 % 2.41 % -
  QoQ % -284.52% 83.97% -83.22% -1,000.00% -172.22% -85.06% -
  Horiz. % -134.02% -34.85% -217.43% -118.67% -10.79% 14.94% 100.00%
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 362.37 473.85 563.03 499.41 421.61 392.05 625.51 -30.58%
  QoQ % -23.53% -15.84% 12.74% 18.45% 7.54% -37.32% -
  Horiz. % 57.93% 75.75% 90.01% 79.84% 67.40% 62.68% 100.00%
EPS -18.80 -5.03 -31.71 -17.93 -1.65 2.31 21.84 -
  QoQ % -273.76% 84.14% -76.85% -986.67% -171.43% -89.42% -
  Horiz. % -86.08% -23.03% -145.19% -82.10% -7.55% 10.58% 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 5.8300 6.0100 6.0500 6.2700 6.4500 6.5000 9.0600 -25.53%
  QoQ % -3.00% -0.66% -3.51% -2.79% -0.77% -28.26% -
  Horiz. % 64.35% 66.34% 66.78% 69.21% 71.19% 71.74% 100.00%
Adjusted Per Share Value based on latest NOSH - 93,500
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 362.37 473.85 563.03 499.41 421.61 392.05 625.51 -30.58%
  QoQ % -23.53% -15.84% 12.74% 18.45% 7.54% -37.32% -
  Horiz. % 57.93% 75.75% 90.01% 79.84% 67.40% 62.68% 100.00%
EPS -18.80 -5.03 -31.71 -17.93 -1.65 2.31 21.84 -
  QoQ % -273.76% 84.14% -76.85% -986.67% -171.43% -89.42% -
  Horiz. % -86.08% -23.03% -145.19% -82.10% -7.55% 10.58% 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 5.8300 6.0100 6.0500 6.2700 6.4500 6.5000 9.0600 -25.53%
  QoQ % -3.00% -0.66% -3.51% -2.79% -0.77% -28.26% -
  Horiz. % 64.35% 66.34% 66.78% 69.21% 71.19% 71.74% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 6.5500 6.7200 7.5400 7.0000 8.0000 8.0900 8.3400 -
P/RPS 1.81 1.42 1.34 1.40 1.90 2.06 1.33 22.87%
  QoQ % 27.46% 5.97% -4.29% -26.32% -7.77% 54.89% -
  Horiz. % 136.09% 106.77% 100.75% 105.26% 142.86% 154.89% 100.00%
P/EPS -34.84 -133.63 -23.78 -39.04 -485.08 350.35 38.20 -
  QoQ % 73.93% -461.94% 39.09% 91.95% -238.46% 817.15% -
  Horiz. % -91.20% -349.82% -62.25% -102.20% -1,269.84% 917.15% 100.00%
EY -2.87 -0.75 -4.21 -2.56 -0.21 0.29 2.62 -
  QoQ % -282.67% 82.19% -64.45% -1,119.05% -172.41% -88.93% -
  Horiz. % -109.54% -28.63% -160.69% -97.71% -8.02% 11.07% 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 1.12 1.12 1.25 1.12 1.24 1.24 0.92 14.05%
  QoQ % 0.00% -10.40% 11.61% -9.68% 0.00% 34.78% -
  Horiz. % 121.74% 121.74% 135.87% 121.74% 134.78% 134.78% 100.00%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 30/08/19 31/05/19 27/02/19 27/11/18 30/08/18 31/05/18 28/02/18 -
Price 6.6300 6.5500 6.9600 7.0000 7.3000 8.0100 8.2100 -
P/RPS 1.83 1.38 1.24 1.40 1.73 2.04 1.31 25.04%
  QoQ % 32.61% 11.29% -11.43% -19.08% -15.20% 55.73% -
  Horiz. % 139.69% 105.34% 94.66% 106.87% 132.06% 155.73% 100.00%
P/EPS -35.26 -130.25 -21.95 -39.04 -442.64 346.89 37.60 -
  QoQ % 72.93% -493.39% 43.78% 91.18% -227.60% 822.58% -
  Horiz. % -93.78% -346.41% -58.38% -103.83% -1,177.23% 922.58% 100.00%
EY -2.84 -0.77 -4.56 -2.56 -0.23 0.29 2.66 -
  QoQ % -268.83% 83.11% -78.12% -1,013.04% -179.31% -89.10% -
  Horiz. % -106.77% -28.95% -171.43% -96.24% -8.65% 10.90% 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 1.14 1.09 1.15 1.12 1.13 1.23 0.91 16.26%
  QoQ % 4.59% -5.22% 2.68% -0.88% -8.13% 35.16% -
  Horiz. % 125.27% 119.78% 126.37% 123.08% 124.18% 135.16% 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.
 


 

163  412  556  1165 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.0150.00 
 HSI-H8F 0.39+0.005 
 NETX 0.02-0.005 
 HSI-C7K 0.36-0.015 
 HSI-C7J 0.125-0.025 
 MTAG 0.615-0.005 
 DGB-WB 0.020.00 
 PRESBHD 0.45-0.035 
 ARMADA 0.49-0.005 
 IRIS 0.140.00 
Partners & Brokers