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.
 


TOP ARTICLES

1. KLSE Top 3 Rubber Glove Makers You Must Know Before Investing & Should Investor/Traders buy on weakness or Sell because ASP Declining? TradeVSA - Case Study
2. DKSH Holdings (M) Berhad - Earnings Growth Supported By Margin Expansion PublicInvest Research
3. Market Chat - 4Q21 Outlook & Strategy - Recovery begins with an ENDemic M+ Online Research Articles
4. A POTENTIAL TAKEOVER TARGET (I WROTE ABOUT DAIBOCI ON 14/8/21 BEFORE TAKEOVER OFFER ON 13/9/21) !!! Investhor's Mighty Hammer of Wisdom
5. PENSONI – FANTASTIC PERFORMANCE FOR FY 2022 (EMS PLAYER)-GEM RISE OF TITAN
6. [马股] Topglove 顶级手套 股价跌了70% 最新季报还有惊喜吗?| 技术面&基本面 94杰克
7. VS Industry Berhad - Record Year PublicInvest Research
8. BursaRangers Daily Technical Picks (29 September 2021) BursaRangers Daily Technical Picks
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

216  287  558  1240 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 CEKD 0.55+0.55 
 DNEX 0.79-0.015 
 ENCORP 0.64+0.045 
 PHB 0.010.00 
 HSI-CIG 0.10-0.03 
 DESTINI 0.2850.00 
 SCOPE 0.345-0.005 
 HSI-HG8 0.44+0.035 
 JADI 0.13-0.005 
 NWP 0.2650.00 
PARTNERS & BROKERS