Highlights

[BLDPLNT] QoQ Quarter Result on 2015-03-31 [#1]

Stock [BLDPLNT]: BLD PLANTATION BHD
Announcement Date 28-May-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Mar-2015  [#1]
Profit Trend QoQ -     -99.06%    YoY -     -97.22%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 427,495 374,249 340,034 303,665 427,413 366,126 396,757 5.09%
  QoQ % 14.23% 10.06% 11.98% -28.95% 16.74% -7.72% -
  Horiz. % 107.75% 94.33% 85.70% 76.54% 107.73% 92.28% 100.00%
PBT -15,582 -3,555 6,013 1,235 18,302 10,429 10,541 -
  QoQ % -338.31% -159.12% 386.88% -93.25% 75.49% -1.06% -
  Horiz. % -147.82% -33.73% 57.04% 11.72% 173.63% 98.94% 100.00%
Tax 4,509 4,877 -2,287 -1,085 -3,410 -5,292 -2,946 -
  QoQ % -7.55% 313.25% -110.78% 68.18% 35.56% -79.63% -
  Horiz. % -153.05% -165.55% 77.63% 36.83% 115.75% 179.63% 100.00%
NP -11,073 1,322 3,726 150 14,892 5,137 7,595 -
  QoQ % -937.59% -64.52% 2,384.00% -98.99% 189.90% -32.36% -
  Horiz. % -145.79% 17.41% 49.06% 1.97% 196.08% 67.64% 100.00%
NP to SH -11,088 1,237 3,581 143 15,280 5,092 7,657 -
  QoQ % -996.36% -65.46% 2,404.20% -99.06% 200.08% -33.50% -
  Horiz. % -144.81% 16.16% 46.77% 1.87% 199.56% 66.50% 100.00%
Tax Rate - % - % 38.03 % 87.85 % 18.63 % 50.74 % 27.95 % -
  QoQ % 0.00% 0.00% -56.71% 371.55% -63.28% 81.54% -
  Horiz. % 0.00% 0.00% 136.06% 314.31% 66.65% 181.54% 100.00%
Total Cost 438,568 372,927 336,308 303,515 412,521 360,989 389,162 8.27%
  QoQ % 17.60% 10.89% 10.80% -26.42% 14.28% -7.24% -
  Horiz. % 112.70% 95.83% 86.42% 77.99% 106.00% 92.76% 100.00%
Net Worth 790,074 801,294 800,360 800,360 800,360 784,465 779,790 0.87%
  QoQ % -1.40% 0.12% 0.00% 0.00% 2.03% 0.60% -
  Horiz. % 101.32% 102.76% 102.64% 102.64% 102.64% 100.60% 100.00%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 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
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 790,074 801,294 800,360 800,360 800,360 784,465 779,790 0.87%
  QoQ % -1.40% 0.12% 0.00% 0.00% 2.03% 0.60% -
  Horiz. % 101.32% 102.76% 102.64% 102.64% 102.64% 100.60% 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
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin -2.59 % 0.35 % 1.10 % 0.05 % 3.48 % 1.40 % 1.91 % -
  QoQ % -840.00% -68.18% 2,100.00% -98.56% 148.57% -26.70% -
  Horiz. % -135.60% 18.32% 57.59% 2.62% 182.20% 73.30% 100.00%
ROE -1.40 % 0.15 % 0.45 % 0.02 % 1.91 % 0.65 % 0.98 % -
  QoQ % -1,033.33% -66.67% 2,150.00% -98.95% 193.85% -33.67% -
  Horiz. % -142.86% 15.31% 45.92% 2.04% 194.90% 66.33% 100.00%
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 457.21 400.27 363.67 324.78 457.13 391.58 424.34 5.09%
  QoQ % 14.23% 10.06% 11.97% -28.95% 16.74% -7.72% -
  Horiz. % 107.75% 94.33% 85.70% 76.54% 107.73% 92.28% 100.00%
EPS -11.86 1.33 3.83 0.15 16.34 5.45 8.18 -
  QoQ % -991.73% -65.27% 2,453.33% -99.08% 199.82% -33.37% -
  Horiz. % -144.99% 16.26% 46.82% 1.83% 199.76% 66.63% 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 8.4500 8.5700 8.5600 8.5600 8.5600 8.3900 8.3400 0.87%
  QoQ % -1.40% 0.12% 0.00% 0.00% 2.03% 0.60% -
  Horiz. % 101.32% 102.76% 102.64% 102.64% 102.64% 100.60% 100.00%
Adjusted Per Share Value based on latest NOSH - 93,500
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 457.21 400.27 363.67 324.78 457.13 391.58 424.34 5.09%
  QoQ % 14.23% 10.06% 11.97% -28.95% 16.74% -7.72% -
  Horiz. % 107.75% 94.33% 85.70% 76.54% 107.73% 92.28% 100.00%
EPS -11.86 1.33 3.83 0.15 16.34 5.45 8.18 -
  QoQ % -991.73% -65.27% 2,453.33% -99.08% 199.82% -33.37% -
  Horiz. % -144.99% 16.26% 46.82% 1.83% 199.76% 66.63% 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 8.4500 8.5700 8.5600 8.5600 8.5600 8.3900 8.3400 0.87%
  QoQ % -1.40% 0.12% 0.00% 0.00% 2.03% 0.60% -
  Horiz. % 101.32% 102.76% 102.64% 102.64% 102.64% 100.60% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 9.2000 8.1000 8.0000 8.2000 7.6500 8.1000 8.3200 -
P/RPS 2.01 2.02 2.20 2.52 1.67 2.07 1.96 1.69%
  QoQ % -0.50% -8.18% -12.70% 50.90% -19.32% 5.61% -
  Horiz. % 102.55% 103.06% 112.24% 128.57% 85.20% 105.61% 100.00%
P/EPS -77.58 612.25 208.88 5,361.54 46.81 148.73 101.60 -
  QoQ % -112.67% 193.11% -96.10% 11,353.83% -68.53% 46.39% -
  Horiz. % -76.36% 602.61% 205.59% 5,277.11% 46.07% 146.39% 100.00%
EY -1.29 0.16 0.48 0.02 2.14 0.67 0.98 -
  QoQ % -906.25% -66.67% 2,300.00% -99.07% 219.40% -31.63% -
  Horiz. % -131.63% 16.33% 48.98% 2.04% 218.37% 68.37% 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 1.09 0.95 0.93 0.96 0.89 0.97 1.00 5.90%
  QoQ % 14.74% 2.15% -3.12% 7.87% -8.25% -3.00% -
  Horiz. % 109.00% 95.00% 93.00% 96.00% 89.00% 97.00% 100.00%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 30/11/15 28/08/15 28/05/15 27/02/15 27/11/14 27/08/14 -
Price 9.2000 9.3000 8.1000 8.0500 8.0000 8.1000 8.0200 -
P/RPS 2.01 2.32 2.23 2.48 1.75 2.07 1.89 4.18%
  QoQ % -13.36% 4.04% -10.08% 41.71% -15.46% 9.52% -
  Horiz. % 106.35% 122.75% 117.99% 131.22% 92.59% 109.52% 100.00%
P/EPS -77.58 702.95 211.49 5,263.46 48.95 148.73 97.93 -
  QoQ % -111.04% 232.38% -95.98% 10,652.73% -67.09% 51.87% -
  Horiz. % -79.22% 717.81% 215.96% 5,374.72% 49.98% 151.87% 100.00%
EY -1.29 0.14 0.47 0.02 2.04 0.67 1.02 -
  QoQ % -1,021.43% -70.21% 2,250.00% -99.02% 204.48% -34.31% -
  Horiz. % -126.47% 13.73% 46.08% 1.96% 200.00% 65.69% 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 1.09 1.09 0.95 0.94 0.93 0.97 0.96 8.81%
  QoQ % 0.00% 14.74% 1.06% 1.08% -4.12% 1.04% -
  Horiz. % 113.54% 113.54% 98.96% 97.92% 96.88% 101.04% 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.
 


 

121  223  475  1477 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.0150.00 
 NETX 0.02-0.005 
 HSI-C7J 0.125-0.025 
 PRESBHD 0.455-0.03 
 IRIS 0.145+0.005 
 MTAG 0.625+0.005 
 TANCO 0.08+0.005 
 HSI-H8F 0.385+0.085 
 ARMADA 0.4950.00 
 SAPNRG 0.290.00 
Partners & Brokers