Highlights

[BLDPLNT] QoQ Quarter Result on 2015-12-31 [#4]

Stock [BLDPLNT]: BLD PLANTATION BHD
Announcement Date 29-Feb-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Dec-2015  [#4]
Profit Trend QoQ -     -996.36%    YoY -     -172.57%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 589,578 396,595 326,198 427,495 374,249 340,034 303,665 55.44%
  QoQ % 48.66% 21.58% -23.70% 14.23% 10.06% 11.98% -
  Horiz. % 194.15% 130.60% 107.42% 140.78% 123.24% 111.98% 100.00%
PBT 10,732 8,421 13,588 -15,582 -3,555 6,013 1,235 321.02%
  QoQ % 27.44% -38.03% 187.20% -338.31% -159.12% 386.88% -
  Horiz. % 868.99% 681.86% 1,100.24% -1,261.70% -287.85% 486.88% 100.00%
Tax -5,465 -2,948 -3,385 4,509 4,877 -2,287 -1,085 192.97%
  QoQ % -85.38% 12.91% -175.07% -7.55% 313.25% -110.78% -
  Horiz. % 503.69% 271.71% 311.98% -415.58% -449.49% 210.78% 100.00%
NP 5,267 5,473 10,203 -11,073 1,322 3,726 150 965.37%
  QoQ % -3.76% -46.36% 192.14% -937.59% -64.52% 2,384.00% -
  Horiz. % 3,511.33% 3,648.67% 6,802.00% -7,382.00% 881.33% 2,484.00% 100.00%
NP to SH 4,860 5,450 10,009 -11,088 1,237 3,581 143 942.50%
  QoQ % -10.83% -45.55% 190.27% -996.36% -65.46% 2,404.20% -
  Horiz. % 3,398.60% 3,811.19% 6,999.30% -7,753.85% 865.03% 2,504.20% 100.00%
Tax Rate 50.92 % 35.01 % 24.91 % - % - % 38.03 % 87.85 % -30.41%
  QoQ % 45.44% 40.55% 0.00% 0.00% 0.00% -56.71% -
  Horiz. % 57.96% 39.85% 28.36% 0.00% 0.00% 43.29% 100.00%
Total Cost 584,311 391,122 315,995 438,568 372,927 336,308 303,515 54.57%
  QoQ % 49.39% 23.77% -27.95% 17.60% 10.89% 10.80% -
  Horiz. % 192.51% 128.86% 104.11% 144.50% 122.87% 110.80% 100.00%
Net Worth 808,774 804,100 800,360 790,074 801,294 800,360 800,360 0.70%
  QoQ % 0.58% 0.47% 1.30% -1.40% 0.12% 0.00% -
  Horiz. % 101.05% 100.47% 100.00% 98.71% 100.12% 100.00% 100.00%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 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
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 808,774 804,100 800,360 790,074 801,294 800,360 800,360 0.70%
  QoQ % 0.58% 0.47% 1.30% -1.40% 0.12% 0.00% -
  Horiz. % 101.05% 100.47% 100.00% 98.71% 100.12% 100.00% 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
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 0.89 % 1.38 % 3.13 % -2.59 % 0.35 % 1.10 % 0.05 % 578.17%
  QoQ % -35.51% -55.91% 220.85% -840.00% -68.18% 2,100.00% -
  Horiz. % 1,780.00% 2,760.00% 6,260.00% -5,180.00% 700.00% 2,200.00% 100.00%
ROE 0.60 % 0.68 % 1.25 % -1.40 % 0.15 % 0.45 % 0.02 % 859.53%
  QoQ % -11.76% -45.60% 189.29% -1,033.33% -66.67% 2,150.00% -
  Horiz. % 3,000.00% 3,400.00% 6,250.00% -7,000.00% 750.00% 2,250.00% 100.00%
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 630.56 424.17 348.87 457.21 400.27 363.67 324.78 55.44%
  QoQ % 48.66% 21.58% -23.70% 14.23% 10.06% 11.97% -
  Horiz. % 194.15% 130.60% 107.42% 140.78% 123.24% 111.97% 100.00%
EPS 5.20 5.83 10.70 -11.86 1.33 3.83 0.15 956.34%
  QoQ % -10.81% -45.51% 190.22% -991.73% -65.27% 2,453.33% -
  Horiz. % 3,466.67% 3,886.67% 7,133.33% -7,906.67% 886.67% 2,553.33% 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 8.6500 8.6000 8.5600 8.4500 8.5700 8.5600 8.5600 0.70%
  QoQ % 0.58% 0.47% 1.30% -1.40% 0.12% 0.00% -
  Horiz. % 101.05% 100.47% 100.00% 98.71% 100.12% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 93,500
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 630.56 424.17 348.87 457.21 400.27 363.67 324.78 55.44%
  QoQ % 48.66% 21.58% -23.70% 14.23% 10.06% 11.97% -
  Horiz. % 194.15% 130.60% 107.42% 140.78% 123.24% 111.97% 100.00%
EPS 5.20 5.83 10.70 -11.86 1.33 3.83 0.15 956.34%
  QoQ % -10.81% -45.51% 190.22% -991.73% -65.27% 2,453.33% -
  Horiz. % 3,466.67% 3,886.67% 7,133.33% -7,906.67% 886.67% 2,553.33% 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 8.6500 8.6000 8.5600 8.4500 8.5700 8.5600 8.5600 0.70%
  QoQ % 0.58% 0.47% 1.30% -1.40% 0.12% 0.00% -
  Horiz. % 101.05% 100.47% 100.00% 98.71% 100.12% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 8.5000 8.4800 8.7000 9.2000 8.1000 8.0000 8.2000 -
P/RPS 1.35 2.00 2.49 2.01 2.02 2.20 2.52 -33.96%
  QoQ % -32.50% -19.68% 23.88% -0.50% -8.18% -12.70% -
  Horiz. % 53.57% 79.37% 98.81% 79.76% 80.16% 87.30% 100.00%
P/EPS 163.53 145.48 81.27 -77.58 612.25 208.88 5,361.54 -90.18%
  QoQ % 12.41% 79.01% 204.76% -112.67% 193.11% -96.10% -
  Horiz. % 3.05% 2.71% 1.52% -1.45% 11.42% 3.90% 100.00%
EY 0.61 0.69 1.23 -1.29 0.16 0.48 0.02 870.13%
  QoQ % -11.59% -43.90% 195.35% -906.25% -66.67% 2,300.00% -
  Horiz. % 3,050.00% 3,450.00% 6,150.00% -6,450.00% 800.00% 2,400.00% 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 0.99 1.02 1.09 0.95 0.93 0.96 1.38%
  QoQ % -1.01% -2.94% -6.42% 14.74% 2.15% -3.12% -
  Horiz. % 102.08% 103.12% 106.25% 113.54% 98.96% 96.88% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 29/11/16 30/08/16 30/05/16 29/02/16 30/11/15 28/08/15 28/05/15 -
Price 8.5000 8.5000 8.7500 9.2000 9.3000 8.1000 8.0500 -
P/RPS 1.35 2.00 2.51 2.01 2.32 2.23 2.48 -33.26%
  QoQ % -32.50% -20.32% 24.88% -13.36% 4.04% -10.08% -
  Horiz. % 54.44% 80.65% 101.21% 81.05% 93.55% 89.92% 100.00%
P/EPS 163.53 145.83 81.74 -77.58 702.95 211.49 5,263.46 -90.05%
  QoQ % 12.14% 78.41% 205.36% -111.04% 232.38% -95.98% -
  Horiz. % 3.11% 2.77% 1.55% -1.47% 13.36% 4.02% 100.00%
EY 0.61 0.69 1.22 -1.29 0.14 0.47 0.02 870.13%
  QoQ % -11.59% -43.44% 194.57% -1,021.43% -70.21% 2,250.00% -
  Horiz. % 3,050.00% 3,450.00% 6,100.00% -6,450.00% 700.00% 2,350.00% 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 0.99 1.02 1.09 1.09 0.95 0.94 2.81%
  QoQ % -1.01% -2.94% -6.42% 0.00% 14.74% 1.06% -
  Horiz. % 104.26% 105.32% 108.51% 115.96% 115.96% 101.06% 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.
 


 

402  313  494  808 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 NETX 0.02-0.005 
 ARMADA 0.48+0.035 
 MTAG 0.54+0.03 
 HSI-C7F 0.325-0.01 
 SANICHI 0.045-0.005 
 HUAAN 0.16+0.015 
 KNM 0.46+0.005 
 PUC 0.0550.00 
 PRESBHD 0.50+0.015 
 HSI-H8B 0.19-0.015 

FEATURED POSTS

1. MQ Trader Workshop @ Kulai - Trading Strategy in Volatile Market MQ Trader Announcement!

TOP ARTICLES

1. OVERLOOKED GEM : BENEFICIARY OF BUDGET 2020 !!! Bursa Master
2. SELL CARIMIN & UZMA NOW & SWITCH TO NETX, OPCOM, REDTONE OR MUIPROP, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. EYE ON THIS STOCK BECAUSE THE PRICE RALLY COULD BE THIS WEEK (21-25 OCT)! smartinvestment2030
4. Bumi Armada: What Happened and Why? Weekly GreenTrade$ watchlist
5. Dayang’s Price Rise is not Reflected on Naim - Koon Yew Yin Koon Yew Yin's Blog
6. CALVIN'S SUNDAY SHARING FROM THE BIBLE: TOPIC - 2 POINTS: NEED FOR WATER & SEASONAL TIMING THE INVESTMENT APPROACH OF CALVIN TAN
7. THE NUMBER ONE CHAMPION UP-TRENDING STOCK OF BURSA FOR YEAR 2019, 2020, 2021 ALL MUST NOT MISS NOW!! THE INVESTMENT APPROACH OF CALVIN TAN
8. DIRECTORS/INSIDERS STRONG BUYING SHOWS NFCP FIBERISATION BULL RUN VERY SOON, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers