Highlights

[BLDPLNT] QoQ Quarter Result on 2017-03-31 [#1]

Stock [BLDPLNT]: BLD PLANTATION BHD
Announcement Date 30-May-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Mar-2017  [#1]
Profit Trend QoQ -     22.84%    YoY -     -73.24%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 584,849 560,672 520,747 468,374 535,148 589,578 396,595 29.47%
  QoQ % 4.31% 7.67% 11.18% -12.48% -9.23% 48.66% -
  Horiz. % 147.47% 141.37% 131.30% 118.10% 134.94% 148.66% 100.00%
PBT 27,121 15,655 3,407 5,035 8,574 10,732 8,421 117.62%
  QoQ % 73.24% 359.50% -32.33% -41.28% -20.11% 27.44% -
  Horiz. % 322.06% 185.90% 40.46% 59.79% 101.82% 127.44% 100.00%
Tax -6,662 -4,728 -1,301 -1,955 -6,222 -5,465 -2,948 71.95%
  QoQ % -40.91% -263.41% 33.45% 68.58% -13.85% -85.38% -
  Horiz. % 225.98% 160.38% 44.13% 66.32% 211.06% 185.38% 100.00%
NP 20,459 10,927 2,106 3,080 2,352 5,267 5,473 140.29%
  QoQ % 87.23% 418.85% -31.62% 30.95% -55.34% -3.76% -
  Horiz. % 373.82% 199.65% 38.48% 56.28% 42.97% 96.24% 100.00%
NP to SH 20,415 10,664 1,851 2,678 2,180 4,860 5,450 140.62%
  QoQ % 91.44% 476.12% -30.88% 22.84% -55.14% -10.83% -
  Horiz. % 374.59% 195.67% 33.96% 49.14% 40.00% 89.17% 100.00%
Tax Rate 24.56 % 30.20 % 38.19 % 38.83 % 72.57 % 50.92 % 35.01 % -21.00%
  QoQ % -18.68% -20.92% -1.65% -46.49% 42.52% 45.44% -
  Horiz. % 70.15% 86.26% 109.08% 110.91% 207.28% 145.44% 100.00%
Total Cost 564,390 549,745 518,641 465,294 532,796 584,311 391,122 27.61%
  QoQ % 2.66% 6.00% 11.47% -12.67% -8.82% 49.39% -
  Horiz. % 144.30% 140.56% 132.60% 118.96% 136.22% 149.39% 100.00%
Net Worth 847,110 826,540 815,320 748,000 810,645 808,774 804,100 3.53%
  QoQ % 2.49% 1.38% 9.00% -7.73% 0.23% 0.58% -
  Horiz. % 105.35% 102.79% 101.40% 93.02% 100.81% 100.58% 100.00%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 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
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 847,110 826,540 815,320 748,000 810,645 808,774 804,100 3.53%
  QoQ % 2.49% 1.38% 9.00% -7.73% 0.23% 0.58% -
  Horiz. % 105.35% 102.79% 101.40% 93.02% 100.81% 100.58% 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
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 3.50 % 1.95 % 0.40 % 0.66 % 0.44 % 0.89 % 1.38 % 85.66%
  QoQ % 79.49% 387.50% -39.39% 50.00% -50.56% -35.51% -
  Horiz. % 253.62% 141.30% 28.99% 47.83% 31.88% 64.49% 100.00%
ROE 2.41 % 1.29 % 0.23 % 0.36 % 0.27 % 0.60 % 0.68 % 131.92%
  QoQ % 86.82% 460.87% -36.11% 33.33% -55.00% -11.76% -
  Horiz. % 354.41% 189.71% 33.82% 52.94% 39.71% 88.24% 100.00%
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 625.51 599.65 556.95 500.93 572.35 630.56 424.17 29.47%
  QoQ % 4.31% 7.67% 11.18% -12.48% -9.23% 48.66% -
  Horiz. % 147.47% 141.37% 131.30% 118.10% 134.93% 148.66% 100.00%
EPS 21.84 11.41 1.98 2.86 2.33 5.20 5.83 140.63%
  QoQ % 91.41% 476.26% -30.77% 22.75% -55.19% -10.81% -
  Horiz. % 374.61% 195.71% 33.96% 49.06% 39.97% 89.19% 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 9.0600 8.8400 8.7200 8.0000 8.6700 8.6500 8.6000 3.53%
  QoQ % 2.49% 1.38% 9.00% -7.73% 0.23% 0.58% -
  Horiz. % 105.35% 102.79% 101.40% 93.02% 100.81% 100.58% 100.00%
Adjusted Per Share Value based on latest NOSH - 93,500
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 625.51 599.65 556.95 500.93 572.35 630.56 424.17 29.47%
  QoQ % 4.31% 7.67% 11.18% -12.48% -9.23% 48.66% -
  Horiz. % 147.47% 141.37% 131.30% 118.10% 134.93% 148.66% 100.00%
EPS 21.84 11.41 1.98 2.86 2.33 5.20 5.83 140.63%
  QoQ % 91.41% 476.26% -30.77% 22.75% -55.19% -10.81% -
  Horiz. % 374.61% 195.71% 33.96% 49.06% 39.97% 89.19% 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 9.0600 8.8400 8.7200 8.0000 8.6700 8.6500 8.6000 3.53%
  QoQ % 2.49% 1.38% 9.00% -7.73% 0.23% 0.58% -
  Horiz. % 105.35% 102.79% 101.40% 93.02% 100.81% 100.58% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 8.3400 8.4000 8.3800 8.5300 8.5000 8.5000 8.4800 -
P/RPS 1.33 1.40 1.50 1.70 1.49 1.35 2.00 -23.76%
  QoQ % -5.00% -6.67% -11.76% 14.09% 10.37% -32.50% -
  Horiz. % 66.50% 70.00% 75.00% 85.00% 74.50% 67.50% 100.00%
P/EPS 38.20 73.65 423.30 297.82 364.56 163.53 145.48 -58.89%
  QoQ % -48.13% -82.60% 42.13% -18.31% 122.93% 12.41% -
  Horiz. % 26.26% 50.63% 290.97% 204.72% 250.59% 112.41% 100.00%
EY 2.62 1.36 0.24 0.34 0.27 0.61 0.69 142.80%
  QoQ % 92.65% 466.67% -29.41% 25.93% -55.74% -11.59% -
  Horiz. % 379.71% 197.10% 34.78% 49.28% 39.13% 88.41% 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 0.92 0.95 0.96 1.07 0.98 0.98 0.99 -4.76%
  QoQ % -3.16% -1.04% -10.28% 9.18% 0.00% -1.01% -
  Horiz. % 92.93% 95.96% 96.97% 108.08% 98.99% 98.99% 100.00%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 28/02/18 30/11/17 29/08/17 30/05/17 28/02/17 29/11/16 30/08/16 -
Price 8.2100 8.3600 8.4300 8.4200 8.5300 8.5000 8.5000 -
P/RPS 1.31 1.39 1.51 1.68 1.49 1.35 2.00 -24.52%
  QoQ % -5.76% -7.95% -10.12% 12.75% 10.37% -32.50% -
  Horiz. % 65.50% 69.50% 75.50% 84.00% 74.50% 67.50% 100.00%
P/EPS 37.60 73.30 425.83 293.98 365.85 163.53 145.83 -59.39%
  QoQ % -48.70% -82.79% 44.85% -19.64% 123.72% 12.14% -
  Horiz. % 25.78% 50.26% 292.00% 201.59% 250.87% 112.14% 100.00%
EY 2.66 1.36 0.23 0.34 0.27 0.61 0.69 145.26%
  QoQ % 95.59% 491.30% -32.35% 25.93% -55.74% -11.59% -
  Horiz. % 385.51% 197.10% 33.33% 49.28% 39.13% 88.41% 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 0.91 0.95 0.97 1.05 0.98 0.98 0.99 -5.45%
  QoQ % -4.21% -2.06% -7.62% 7.14% 0.00% -1.01% -
  Horiz. % 91.92% 95.96% 97.98% 106.06% 98.99% 98.99% 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.
 


 

391  338  517  771 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.40-0.08 
 NETX 0.020.00 
 SAPNRG 0.26-0.005 
 IFCAMSC 0.435+0.05 
 MTAG 0.51-0.03 
 HSI-C7F 0.335+0.01 
 KNM 0.44-0.02 
 GPACKET-WB 0.320.00 
 JCY 0.205+0.015 
 ISTONE 0.235-0.02 

FEATURED POSTS

1. MQ Trader Workshop @ Kulai - Trading Strategy in Volatile Market MQ Trader Announcement!
Partners & Brokers