Highlights

[BLDPLNT] QoQ TTM Result on 2015-06-30 [#2]

Stock [BLDPLNT]: BLD PLANTATION BHD
Announcement Date 28-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Jun-2015  [#2]
Profit Trend QoQ -     -14.41%    YoY -     -41.05%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 1,462,976 1,440,443 1,445,361 1,437,238 1,493,961 1,558,192 1,571,028 -4.64%
  QoQ % 1.56% -0.34% 0.57% -3.80% -4.12% -0.82% -
  Horiz. % 93.12% 91.69% 92.00% 91.48% 95.09% 99.18% 100.00%
PBT 401 -11,952 21,978 35,962 40,490 46,650 27,308 -93.99%
  QoQ % 103.36% -154.38% -38.89% -11.18% -13.20% 70.83% -
  Horiz. % 1.47% -43.77% 80.48% 131.69% 148.27% 170.83% 100.00%
Tax 3,525 5,825 -1,771 -11,940 -12,599 -13,633 533 251.93%
  QoQ % -39.48% 428.91% 85.17% 5.23% 7.58% -2,657.79% -
  Horiz. % 661.35% 1,092.87% -332.27% -2,240.15% -2,363.79% -2,557.79% 100.00%
NP 3,926 -6,127 20,207 24,022 27,891 33,017 27,841 -72.88%
  QoQ % 164.08% -130.32% -15.88% -13.87% -15.53% 18.59% -
  Horiz. % 14.10% -22.01% 72.58% 86.28% 100.18% 118.59% 100.00%
NP to SH 3,486 -6,380 20,354 24,209 28,285 33,291 27,754 -74.89%
  QoQ % 154.64% -131.35% -15.92% -14.41% -15.04% 19.95% -
  Horiz. % 12.56% -22.99% 73.34% 87.23% 101.91% 119.95% 100.00%
Tax Rate -879.05 % - % 8.06 % 33.20 % 31.12 % 29.22 % -1.95 % 5,757.40%
  QoQ % 0.00% 0.00% -75.72% 6.68% 6.50% 1,598.46% -
  Horiz. % 45,079.48% 0.00% -413.33% -1,702.56% -1,595.90% -1,498.46% 100.00%
Total Cost 1,459,050 1,446,570 1,425,154 1,413,216 1,466,070 1,525,175 1,543,187 -3.67%
  QoQ % 0.86% 1.50% 0.84% -3.61% -3.88% -1.17% -
  Horiz. % 94.55% 93.74% 92.35% 91.58% 95.00% 98.83% 100.00%
Net Worth 800,360 789,996 801,294 800,360 800,360 800,360 784,465 1.35%
  QoQ % 1.31% -1.41% 0.12% 0.00% 0.00% 2.03% -
  Horiz. % 102.03% 100.71% 102.15% 102.03% 102.03% 102.03% 100.00%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div 0 0 0 0 0 0 0 -
  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
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 800,360 789,996 801,294 800,360 800,360 800,360 784,465 1.35%
  QoQ % 1.31% -1.41% 0.12% 0.00% 0.00% 2.03% -
  Horiz. % 102.03% 100.71% 102.15% 102.03% 102.03% 102.03% 100.00%
NOSH 93,500 93,490 93,500 93,500 93,500 93,500 93,500 -
  QoQ % 0.01% -0.01% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 99.99% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 0.27 % -0.43 % 1.40 % 1.67 % 1.87 % 2.12 % 1.77 % -71.42%
  QoQ % 162.79% -130.71% -16.17% -10.70% -11.79% 19.77% -
  Horiz. % 15.25% -24.29% 79.10% 94.35% 105.65% 119.77% 100.00%
ROE 0.44 % -0.81 % 2.54 % 3.02 % 3.53 % 4.16 % 3.54 % -75.06%
  QoQ % 154.32% -131.89% -15.89% -14.45% -15.14% 17.51% -
  Horiz. % 12.43% -22.88% 71.75% 85.31% 99.72% 117.51% 100.00%
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 1,564.68 1,540.73 1,545.84 1,537.15 1,597.82 1,666.52 1,680.24 -4.64%
  QoQ % 1.55% -0.33% 0.57% -3.80% -4.12% -0.82% -
  Horiz. % 93.12% 91.70% 92.00% 91.48% 95.09% 99.18% 100.00%
EPS 3.73 -6.82 21.77 25.89 30.25 35.61 29.68 -74.88%
  QoQ % 154.69% -131.33% -15.91% -14.41% -15.05% 19.98% -
  Horiz. % 12.57% -22.98% 73.35% 87.23% 101.92% 119.98% 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 8.5600 8.4500 8.5700 8.5600 8.5600 8.5600 8.3900 1.35%
  QoQ % 1.30% -1.40% 0.12% 0.00% 0.00% 2.03% -
  Horiz. % 102.03% 100.72% 102.15% 102.03% 102.03% 102.03% 100.00%
Adjusted Per Share Value based on latest NOSH - 93,500
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 1,564.68 1,540.58 1,545.84 1,537.15 1,597.82 1,666.52 1,680.24 -4.64%
  QoQ % 1.56% -0.34% 0.57% -3.80% -4.12% -0.82% -
  Horiz. % 93.12% 91.69% 92.00% 91.48% 95.09% 99.18% 100.00%
EPS 3.73 -6.82 21.77 25.89 30.25 35.61 29.68 -74.88%
  QoQ % 154.69% -131.33% -15.91% -14.41% -15.05% 19.98% -
  Horiz. % 12.57% -22.98% 73.35% 87.23% 101.92% 119.98% 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 8.5600 8.4492 8.5700 8.5600 8.5600 8.5600 8.3900 1.35%
  QoQ % 1.31% -1.41% 0.12% 0.00% 0.00% 2.03% -
  Horiz. % 102.03% 100.71% 102.15% 102.03% 102.03% 102.03% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 8.7000 9.2000 8.1000 8.0000 8.2000 7.6500 8.1000 -
P/RPS 0.56 0.60 0.52 0.52 0.51 0.46 0.48 10.81%
  QoQ % -6.67% 15.38% 0.00% 1.96% 10.87% -4.17% -
  Horiz. % 116.67% 125.00% 108.33% 108.33% 106.25% 95.83% 100.00%
P/EPS 233.35 -134.81 37.21 30.90 27.11 21.49 27.29 317.61%
  QoQ % 273.10% -462.30% 20.42% 13.98% 26.15% -21.25% -
  Horiz. % 855.08% -493.99% 136.35% 113.23% 99.34% 78.75% 100.00%
EY 0.43 -0.74 2.69 3.24 3.69 4.65 3.66 -75.98%
  QoQ % 158.11% -127.51% -16.98% -12.20% -20.65% 27.05% -
  Horiz. % 11.75% -20.22% 73.50% 88.52% 100.82% 127.05% 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 1.02 1.09 0.95 0.93 0.96 0.89 0.97 3.40%
  QoQ % -6.42% 14.74% 2.15% -3.12% 7.87% -8.25% -
  Horiz. % 105.15% 112.37% 97.94% 95.88% 98.97% 91.75% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 30/05/16 29/02/16 30/11/15 28/08/15 28/05/15 27/02/15 27/11/14 -
Price 8.7500 9.2000 9.3000 8.1000 8.0500 8.0000 8.1000 -
P/RPS 0.56 0.60 0.60 0.53 0.50 0.48 0.48 10.81%
  QoQ % -6.67% 0.00% 13.21% 6.00% 4.17% 0.00% -
  Horiz. % 116.67% 125.00% 125.00% 110.42% 104.17% 100.00% 100.00%
P/EPS 234.69 -134.81 42.72 31.28 26.61 22.47 27.29 319.20%
  QoQ % 274.09% -415.57% 36.57% 17.55% 18.42% -17.66% -
  Horiz. % 859.99% -493.99% 156.54% 114.62% 97.51% 82.34% 100.00%
EY 0.43 -0.74 2.34 3.20 3.76 4.45 3.66 -75.98%
  QoQ % 158.11% -131.62% -26.88% -14.89% -15.51% 21.58% -
  Horiz. % 11.75% -20.22% 63.93% 87.43% 102.73% 121.58% 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 1.02 1.09 1.09 0.95 0.94 0.93 0.97 3.40%
  QoQ % -6.42% 0.00% 14.74% 1.06% 1.08% -4.12% -
  Horiz. % 105.15% 112.37% 112.37% 97.94% 96.91% 95.88% 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.
 


 

199  296  511  1308 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.145+0.015 
 KNM 0.410.00 
 ALAM-WA 0.07+0.005 
 FINTEC 0.075-0.005 
 SEACERA 0.41-0.08 
 HSI-H8F 0.36+0.07 
 MYEG 1.22+0.05 
 HSI-C7K 0.33-0.065 
 HSI-C7J 0.10-0.025 
 EKOVEST 0.83+0.015 

TOP ARTICLES

1. Construction Sectors - Big project going to announce soon? PatrickTheBull
2. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
3. Cold Eye 5 Yardsticks of Value Investing kcchongnz kcchongnz blog
4. Jaks Resources Bhd: A relook into Jaks Resources from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing Now? TradeVSA - Case Study
5. ALAM MARITIM: SUPER BULL CYCLE AHEAD AND RIDE THE WAVE! Fat profit stock
6. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
7. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
8. Sedania Innovator - The next E-SPORT GIANT The Investment Journey with AlexChong
Partners & Brokers