Highlights

[BLDPLNT] QoQ Quarter Result on 2018-12-31 [#3]

Stock [BLDPLNT]: BLD PLANTATION BHD
Announcement Date 27-Feb-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Dec-2018  [#3]
Profit Trend QoQ -     -76.86%    YoY -     -245.23%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 446,359 338,812 443,046 526,430 466,952 394,202 366,567 14.02%
  QoQ % 31.74% -23.53% -15.84% 12.74% 18.46% 7.54% -
  Horiz. % 121.77% 92.43% 120.86% 143.61% 127.39% 107.54% 100.00%
PBT 3,219 -22,139 -13,708 -30,611 -20,878 -1,399 4,050 -14.18%
  QoQ % 114.54% -61.50% 55.22% -46.62% -1,392.35% -134.54% -
  Horiz. % 79.48% -546.64% -338.47% -755.83% -515.51% -34.54% 100.00%
Tax -1,853 4,433 8,786 501 4,136 -118 -1,747 4.00%
  QoQ % -141.80% -49.54% 1,653.69% -87.89% 3,605.08% 93.25% -
  Horiz. % 106.07% -253.75% -502.92% -28.68% -236.75% 6.75% 100.00%
NP 1,366 -17,706 -4,922 -30,110 -16,742 -1,517 2,303 -29.38%
  QoQ % 107.71% -259.73% 83.65% -79.85% -1,003.63% -165.87% -
  Horiz. % 59.31% -768.82% -213.72% -1,307.43% -726.96% -65.87% 100.00%
NP to SH 1,335 -17,580 -4,702 -29,649 -16,764 -1,542 2,159 -27.40%
  QoQ % 107.59% -273.88% 84.14% -76.86% -987.16% -171.42% -
  Horiz. % 61.83% -814.27% -217.79% -1,373.27% -776.47% -71.42% 100.00%
Tax Rate 57.56 % - % - % - % - % - % 43.14 % 21.18%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 133.43% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Total Cost 444,993 356,518 447,968 556,540 483,694 395,719 364,264 14.26%
  QoQ % 24.82% -20.41% -19.51% 15.06% 22.23% 8.64% -
  Horiz. % 122.16% 97.87% 122.98% 152.78% 132.79% 108.64% 100.00%
Net Worth 546,974 545,104 561,935 565,675 586,244 603,074 607,750 -6.78%
  QoQ % 0.34% -3.00% -0.66% -3.51% -2.79% -0.77% -
  Horiz. % 90.00% 89.69% 92.46% 93.08% 96.46% 99.23% 100.00%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 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
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 546,974 545,104 561,935 565,675 586,244 603,074 607,750 -6.78%
  QoQ % 0.34% -3.00% -0.66% -3.51% -2.79% -0.77% -
  Horiz. % 90.00% 89.69% 92.46% 93.08% 96.46% 99.23% 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
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 0.31 % -5.23 % -1.11 % -5.72 % -3.59 % -0.38 % 0.63 % -37.65%
  QoQ % 105.93% -371.17% 80.59% -59.33% -844.74% -160.32% -
  Horiz. % 49.21% -830.16% -176.19% -907.94% -569.84% -60.32% 100.00%
ROE 0.24 % -3.23 % -0.84 % -5.24 % -2.86 % -0.26 % 0.36 % -23.67%
  QoQ % 107.43% -284.52% 83.97% -83.22% -1,000.00% -172.22% -
  Horiz. % 66.67% -897.22% -233.33% -1,455.56% -794.44% -72.22% 100.00%
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 477.39 362.37 473.85 563.03 499.41 421.61 392.05 14.02%
  QoQ % 31.74% -23.53% -15.84% 12.74% 18.45% 7.54% -
  Horiz. % 121.77% 92.43% 120.86% 143.61% 127.38% 107.54% 100.00%
EPS 1.43 -18.80 -5.03 -31.71 -17.93 -1.65 2.31 -27.34%
  QoQ % 107.61% -273.76% 84.14% -76.85% -986.67% -171.43% -
  Horiz. % 61.90% -813.85% -217.75% -1,372.73% -776.19% -71.43% 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 5.8500 5.8300 6.0100 6.0500 6.2700 6.4500 6.5000 -6.78%
  QoQ % 0.34% -3.00% -0.66% -3.51% -2.79% -0.77% -
  Horiz. % 90.00% 89.69% 92.46% 93.08% 96.46% 99.23% 100.00%
Adjusted Per Share Value based on latest NOSH - 93,500
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 477.39 362.37 473.85 563.03 499.41 421.61 392.05 14.02%
  QoQ % 31.74% -23.53% -15.84% 12.74% 18.45% 7.54% -
  Horiz. % 121.77% 92.43% 120.86% 143.61% 127.38% 107.54% 100.00%
EPS 1.43 -18.80 -5.03 -31.71 -17.93 -1.65 2.31 -27.34%
  QoQ % 107.61% -273.76% 84.14% -76.85% -986.67% -171.43% -
  Horiz. % 61.90% -813.85% -217.75% -1,372.73% -776.19% -71.43% 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 5.8500 5.8300 6.0100 6.0500 6.2700 6.4500 6.5000 -6.78%
  QoQ % 0.34% -3.00% -0.66% -3.51% -2.79% -0.77% -
  Horiz. % 90.00% 89.69% 92.46% 93.08% 96.46% 99.23% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 5.8500 6.5500 6.7200 7.5400 7.0000 8.0000 8.0900 -
P/RPS 1.23 1.81 1.42 1.34 1.40 1.90 2.06 -29.07%
  QoQ % -32.04% 27.46% 5.97% -4.29% -26.32% -7.77% -
  Horiz. % 59.71% 87.86% 68.93% 65.05% 67.96% 92.23% 100.00%
P/EPS 409.72 -34.84 -133.63 -23.78 -39.04 -485.08 350.35 10.99%
  QoQ % 1,276.00% 73.93% -461.94% 39.09% 91.95% -238.46% -
  Horiz. % 116.95% -9.94% -38.14% -6.79% -11.14% -138.46% 100.00%
EY 0.24 -2.87 -0.75 -4.21 -2.56 -0.21 0.29 -11.84%
  QoQ % 108.36% -282.67% 82.19% -64.45% -1,119.05% -172.41% -
  Horiz. % 82.76% -989.66% -258.62% -1,451.72% -882.76% -72.41% 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 1.00 1.12 1.12 1.25 1.12 1.24 1.24 -13.35%
  QoQ % -10.71% 0.00% -10.40% 11.61% -9.68% 0.00% -
  Horiz. % 80.65% 90.32% 90.32% 100.81% 90.32% 100.00% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 29/11/19 30/08/19 31/05/19 27/02/19 27/11/18 30/08/18 31/05/18 -
Price 5.4100 6.6300 6.5500 6.9600 7.0000 7.3000 8.0100 -
P/RPS 1.13 1.83 1.38 1.24 1.40 1.73 2.04 -32.53%
  QoQ % -38.25% 32.61% 11.29% -11.43% -19.08% -15.20% -
  Horiz. % 55.39% 89.71% 67.65% 60.78% 68.63% 84.80% 100.00%
P/EPS 378.90 -35.26 -130.25 -21.95 -39.04 -442.64 346.89 6.06%
  QoQ % 1,174.59% 72.93% -493.39% 43.78% 91.18% -227.60% -
  Horiz. % 109.23% -10.16% -37.55% -6.33% -11.25% -127.60% 100.00%
EY 0.26 -2.84 -0.77 -4.56 -2.56 -0.23 0.29 -7.02%
  QoQ % 109.15% -268.83% 83.11% -78.12% -1,013.04% -179.31% -
  Horiz. % 89.66% -979.31% -265.52% -1,572.41% -882.76% -79.31% 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 0.92 1.14 1.09 1.15 1.12 1.13 1.23 -17.59%
  QoQ % -19.30% 4.59% -5.22% 2.68% -0.88% -8.13% -
  Horiz. % 74.80% 92.68% 88.62% 93.50% 91.06% 91.87% 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