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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

360  744  441  434 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers