Highlights

[BLDPLNT] QoQ Quarter Result on 2019-09-30 [#2]

Stock [BLDPLNT]: BLD PLANTATION BHD
Announcement Date 29-Nov-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2020
Quarter 30-Sep-2019  [#2]
Profit Trend QoQ -     107.59%    YoY -     107.96%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 396,518 493,166 648,782 446,359 338,812 443,046 526,430 -17.23%
  QoQ % -19.60% -23.99% 45.35% 31.74% -23.53% -15.84% -
  Horiz. % 75.32% 93.68% 123.24% 84.79% 64.36% 84.16% 100.00%
PBT 6,252 8,327 19,238 3,219 -22,139 -13,708 -30,611 -
  QoQ % -24.92% -56.72% 497.64% 114.54% -61.50% 55.22% -
  Horiz. % -20.42% -27.20% -62.85% -10.52% 72.32% 44.78% 100.00%
Tax -1,714 -570 -5,427 -1,853 4,433 8,786 501 -
  QoQ % -200.70% 89.50% -192.88% -141.80% -49.54% 1,653.69% -
  Horiz. % -342.12% -113.77% -1,083.23% -369.86% 884.83% 1,753.69% 100.00%
NP 4,538 7,757 13,811 1,366 -17,706 -4,922 -30,110 -
  QoQ % -41.50% -43.83% 911.05% 107.71% -259.73% 83.65% -
  Horiz. % -15.07% -25.76% -45.87% -4.54% 58.80% 16.35% 100.00%
NP to SH 4,415 7,644 13,549 1,335 -17,580 -4,702 -29,649 -
  QoQ % -42.24% -43.58% 914.91% 107.59% -273.88% 84.14% -
  Horiz. % -14.89% -25.78% -45.70% -4.50% 59.29% 15.86% 100.00%
Tax Rate 27.42 % 6.85 % 28.21 % 57.56 % - % - % - % -
  QoQ % 300.29% -75.72% -50.99% 0.00% 0.00% 0.00% -
  Horiz. % 47.64% 11.90% 49.01% 100.00% - - -
Total Cost 391,980 485,409 634,971 444,993 356,518 447,968 556,540 -20.86%
  QoQ % -19.25% -23.55% 42.69% 24.82% -20.41% -19.51% -
  Horiz. % 70.43% 87.22% 114.09% 79.96% 64.06% 80.49% 100.00%
Net Worth 572,219 567,545 560,064 546,974 545,104 561,935 565,675 0.77%
  QoQ % 0.82% 1.34% 2.39% 0.34% -3.00% -0.66% -
  Horiz. % 101.16% 100.33% 99.01% 96.69% 96.36% 99.34% 100.00%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 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
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 572,219 567,545 560,064 546,974 545,104 561,935 565,675 0.77%
  QoQ % 0.82% 1.34% 2.39% 0.34% -3.00% -0.66% -
  Horiz. % 101.16% 100.33% 99.01% 96.69% 96.36% 99.34% 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
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 1.14 % 1.57 % 2.13 % 0.31 % -5.23 % -1.11 % -5.72 % -
  QoQ % -27.39% -26.29% 587.10% 105.93% -371.17% 80.59% -
  Horiz. % -19.93% -27.45% -37.24% -5.42% 91.43% 19.41% 100.00%
ROE 0.77 % 1.35 % 2.42 % 0.24 % -3.23 % -0.84 % -5.24 % -
  QoQ % -42.96% -44.21% 908.33% 107.43% -284.52% 83.97% -
  Horiz. % -14.69% -25.76% -46.18% -4.58% 61.64% 16.03% 100.00%
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 424.08 527.45 693.88 477.39 362.37 473.85 563.03 -17.23%
  QoQ % -19.60% -23.99% 45.35% 31.74% -23.53% -15.84% -
  Horiz. % 75.32% 93.68% 123.24% 84.79% 64.36% 84.16% 100.00%
EPS 4.72 8.17 14.49 1.43 -18.80 -5.03 -31.71 -
  QoQ % -42.23% -43.62% 913.29% 107.61% -273.76% 84.14% -
  Horiz. % -14.88% -25.76% -45.70% -4.51% 59.29% 15.86% 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 6.1200 6.0700 5.9900 5.8500 5.8300 6.0100 6.0500 0.77%
  QoQ % 0.82% 1.34% 2.39% 0.34% -3.00% -0.66% -
  Horiz. % 101.16% 100.33% 99.01% 96.69% 96.36% 99.34% 100.00%
Adjusted Per Share Value based on latest NOSH - 93,500
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 424.08 527.45 693.88 477.39 362.37 473.85 563.03 -17.23%
  QoQ % -19.60% -23.99% 45.35% 31.74% -23.53% -15.84% -
  Horiz. % 75.32% 93.68% 123.24% 84.79% 64.36% 84.16% 100.00%
EPS 4.72 8.17 14.49 1.43 -18.80 -5.03 -31.71 -
  QoQ % -42.23% -43.62% 913.29% 107.61% -273.76% 84.14% -
  Horiz. % -14.88% -25.76% -45.70% -4.51% 59.29% 15.86% 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 6.1200 6.0700 5.9900 5.8500 5.8300 6.0100 6.0500 0.77%
  QoQ % 0.82% 1.34% 2.39% 0.34% -3.00% -0.66% -
  Horiz. % 101.16% 100.33% 99.01% 96.69% 96.36% 99.34% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 6.0000 5.0000 5.3000 5.8500 6.5500 6.7200 7.5400 -
P/RPS 1.41 0.95 0.76 1.23 1.81 1.42 1.34 3.46%
  QoQ % 48.42% 25.00% -38.21% -32.04% 27.46% 5.97% -
  Horiz. % 105.22% 70.90% 56.72% 91.79% 135.07% 105.97% 100.00%
P/EPS 127.07 61.16 36.57 409.72 -34.84 -133.63 -23.78 -
  QoQ % 107.77% 67.24% -91.07% 1,276.00% 73.93% -461.94% -
  Horiz. % -534.36% -257.19% -153.78% -1,722.96% 146.51% 561.94% 100.00%
EY 0.79 1.64 2.73 0.24 -2.87 -0.75 -4.21 -
  QoQ % -51.83% -39.93% 1,037.50% 108.36% -282.67% 82.19% -
  Horiz. % -18.76% -38.95% -64.85% -5.70% 68.17% 17.81% 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 0.98 0.82 0.88 1.00 1.12 1.12 1.25 -14.99%
  QoQ % 19.51% -6.82% -12.00% -10.71% 0.00% -10.40% -
  Horiz. % 78.40% 65.60% 70.40% 80.00% 89.60% 89.60% 100.00%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 28/08/20 30/06/20 28/02/20 29/11/19 30/08/19 31/05/19 27/02/19 -
Price 7.0000 6.0000 5.5000 5.4100 6.6300 6.5500 6.9600 -
P/RPS 1.65 1.14 0.79 1.13 1.83 1.38 1.24 21.00%
  QoQ % 44.74% 44.30% -30.09% -38.25% 32.61% 11.29% -
  Horiz. % 133.06% 91.94% 63.71% 91.13% 147.58% 111.29% 100.00%
P/EPS 148.24 73.39 37.95 378.90 -35.26 -130.25 -21.95 -
  QoQ % 101.99% 93.39% -89.98% 1,174.59% 72.93% -493.39% -
  Horiz. % -675.35% -334.35% -172.89% -1,726.20% 160.64% 593.39% 100.00%
EY 0.67 1.36 2.63 0.26 -2.84 -0.77 -4.56 -
  QoQ % -50.74% -48.29% 911.54% 109.15% -268.83% 83.11% -
  Horiz. % -14.69% -29.82% -57.68% -5.70% 62.28% 16.89% 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 0.99 0.92 0.92 1.14 1.09 1.15 -0.58%
  QoQ % 15.15% 7.61% 0.00% -19.30% 4.59% -5.22% -
  Horiz. % 99.13% 86.09% 80.00% 80.00% 99.13% 94.78% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

377  525  583 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.015-0.005 
 ITRONIC 0.27+0.03 
 BORNOIL 0.04+0.005 
 MMAG 0.18-0.005 
 FINTEC 0.0350.00 
 FOCUS 0.035-0.005 
 MPAY 0.265+0.015 
 EAH 0.0250.00 
 DNEX 0.83-0.03 
 KOMARK 0.13-0.01 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS