Highlights

[BLDPLNT] QoQ Quarter Result on 2016-03-31 [#1]

Stock [BLDPLNT]: BLD PLANTATION BHD
Announcement Date 30-May-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Mar-2016  [#1]
Profit Trend QoQ -     190.27%    YoY -     6,899.30%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 535,148 589,578 396,595 326,198 427,495 374,249 340,034 35.12%
  QoQ % -9.23% 48.66% 21.58% -23.70% 14.23% 10.06% -
  Horiz. % 157.38% 173.39% 116.63% 95.93% 125.72% 110.06% 100.00%
PBT 8,574 10,732 8,421 13,588 -15,582 -3,555 6,013 26.55%
  QoQ % -20.11% 27.44% -38.03% 187.20% -338.31% -159.12% -
  Horiz. % 142.59% 178.48% 140.05% 225.98% -259.14% -59.12% 100.00%
Tax -6,222 -5,465 -2,948 -3,385 4,509 4,877 -2,287 94.29%
  QoQ % -13.85% -85.38% 12.91% -175.07% -7.55% 313.25% -
  Horiz. % 272.06% 238.96% 128.90% 148.01% -197.16% -213.25% 100.00%
NP 2,352 5,267 5,473 10,203 -11,073 1,322 3,726 -26.31%
  QoQ % -55.34% -3.76% -46.36% 192.14% -937.59% -64.52% -
  Horiz. % 63.12% 141.36% 146.89% 273.83% -297.18% 35.48% 100.00%
NP to SH 2,180 4,860 5,450 10,009 -11,088 1,237 3,581 -28.06%
  QoQ % -55.14% -10.83% -45.55% 190.27% -996.36% -65.46% -
  Horiz. % 60.88% 135.72% 152.19% 279.50% -309.63% 34.54% 100.00%
Tax Rate 72.57 % 50.92 % 35.01 % 24.91 % - % - % 38.03 % 53.55%
  QoQ % 42.52% 45.44% 40.55% 0.00% 0.00% 0.00% -
  Horiz. % 190.82% 133.89% 92.06% 65.50% 0.00% 0.00% 100.00%
Total Cost 532,796 584,311 391,122 315,995 438,568 372,927 336,308 35.71%
  QoQ % -8.82% 49.39% 23.77% -27.95% 17.60% 10.89% -
  Horiz. % 158.43% 173.74% 116.30% 93.96% 130.41% 110.89% 100.00%
Net Worth 810,645 808,774 804,100 800,360 790,074 801,294 800,360 0.85%
  QoQ % 0.23% 0.58% 0.47% 1.30% -1.40% 0.12% -
  Horiz. % 101.29% 101.05% 100.47% 100.00% 98.71% 100.12% 100.00%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 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
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 810,645 808,774 804,100 800,360 790,074 801,294 800,360 0.85%
  QoQ % 0.23% 0.58% 0.47% 1.30% -1.40% 0.12% -
  Horiz. % 101.29% 101.05% 100.47% 100.00% 98.71% 100.12% 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
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 0.44 % 0.89 % 1.38 % 3.13 % -2.59 % 0.35 % 1.10 % -45.56%
  QoQ % -50.56% -35.51% -55.91% 220.85% -840.00% -68.18% -
  Horiz. % 40.00% 80.91% 125.45% 284.55% -235.45% 31.82% 100.00%
ROE 0.27 % 0.60 % 0.68 % 1.25 % -1.40 % 0.15 % 0.45 % -28.75%
  QoQ % -55.00% -11.76% -45.60% 189.29% -1,033.33% -66.67% -
  Horiz. % 60.00% 133.33% 151.11% 277.78% -311.11% 33.33% 100.00%
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 572.35 630.56 424.17 348.87 457.21 400.27 363.67 35.12%
  QoQ % -9.23% 48.66% 21.58% -23.70% 14.23% 10.06% -
  Horiz. % 157.38% 173.39% 116.64% 95.93% 125.72% 110.06% 100.00%
EPS 2.33 5.20 5.83 10.70 -11.86 1.33 3.83 -28.10%
  QoQ % -55.19% -10.81% -45.51% 190.22% -991.73% -65.27% -
  Horiz. % 60.84% 135.77% 152.22% 279.37% -309.66% 34.73% 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 8.6700 8.6500 8.6000 8.5600 8.4500 8.5700 8.5600 0.85%
  QoQ % 0.23% 0.58% 0.47% 1.30% -1.40% 0.12% -
  Horiz. % 101.29% 101.05% 100.47% 100.00% 98.71% 100.12% 100.00%
Adjusted Per Share Value based on latest NOSH - 93,500
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 572.35 630.56 424.17 348.87 457.21 400.27 363.67 35.12%
  QoQ % -9.23% 48.66% 21.58% -23.70% 14.23% 10.06% -
  Horiz. % 157.38% 173.39% 116.64% 95.93% 125.72% 110.06% 100.00%
EPS 2.33 5.20 5.83 10.70 -11.86 1.33 3.83 -28.10%
  QoQ % -55.19% -10.81% -45.51% 190.22% -991.73% -65.27% -
  Horiz. % 60.84% 135.77% 152.22% 279.37% -309.66% 34.73% 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 8.6700 8.6500 8.6000 8.5600 8.4500 8.5700 8.5600 0.85%
  QoQ % 0.23% 0.58% 0.47% 1.30% -1.40% 0.12% -
  Horiz. % 101.29% 101.05% 100.47% 100.00% 98.71% 100.12% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 8.5000 8.5000 8.4800 8.7000 9.2000 8.1000 8.0000 -
P/RPS 1.49 1.35 2.00 2.49 2.01 2.02 2.20 -22.79%
  QoQ % 10.37% -32.50% -19.68% 23.88% -0.50% -8.18% -
  Horiz. % 67.73% 61.36% 90.91% 113.18% 91.36% 91.82% 100.00%
P/EPS 364.56 163.53 145.48 81.27 -77.58 612.25 208.88 44.72%
  QoQ % 122.93% 12.41% 79.01% 204.76% -112.67% 193.11% -
  Horiz. % 174.53% 78.29% 69.65% 38.91% -37.14% 293.11% 100.00%
EY 0.27 0.61 0.69 1.23 -1.29 0.16 0.48 -31.74%
  QoQ % -55.74% -11.59% -43.90% 195.35% -906.25% -66.67% -
  Horiz. % 56.25% 127.08% 143.75% 256.25% -268.75% 33.33% 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 0.98 0.99 1.02 1.09 0.95 0.93 3.54%
  QoQ % 0.00% -1.01% -2.94% -6.42% 14.74% 2.15% -
  Horiz. % 105.38% 105.38% 106.45% 109.68% 117.20% 102.15% 100.00%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 28/02/17 29/11/16 30/08/16 30/05/16 29/02/16 30/11/15 28/08/15 -
Price 8.5300 8.5000 8.5000 8.7500 9.2000 9.3000 8.1000 -
P/RPS 1.49 1.35 2.00 2.51 2.01 2.32 2.23 -23.48%
  QoQ % 10.37% -32.50% -20.32% 24.88% -13.36% 4.04% -
  Horiz. % 66.82% 60.54% 89.69% 112.56% 90.13% 104.04% 100.00%
P/EPS 365.85 163.53 145.83 81.74 -77.58 702.95 211.49 43.86%
  QoQ % 123.72% 12.14% 78.41% 205.36% -111.04% 232.38% -
  Horiz. % 172.99% 77.32% 68.95% 38.65% -36.68% 332.38% 100.00%
EY 0.27 0.61 0.69 1.22 -1.29 0.14 0.47 -30.78%
  QoQ % -55.74% -11.59% -43.44% 194.57% -1,021.43% -70.21% -
  Horiz. % 57.45% 129.79% 146.81% 259.57% -274.47% 29.79% 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 0.98 0.99 1.02 1.09 1.09 0.95 2.08%
  QoQ % 0.00% -1.01% -2.94% -6.42% 0.00% 14.74% -
  Horiz. % 103.16% 103.16% 104.21% 107.37% 114.74% 114.74% 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.
 


 

373  297  572  751 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.290.00 
 ARMADA 0.495+0.015 
 VELESTO 0.39+0.005 
 DGB 0.175+0.005 
 PERDANA 0.43+0.045 
 HSI-H8F 0.30-0.005 
 MTAG 0.62+0.035 
 AAX 0.175+0.01 
 HSI-C7J 0.15-0.01 
 TANCO 0.075+0.005 
Partners & Brokers