Highlights

[BLDPLNT] QoQ TTM Result on 2017-09-30 [#3]

Stock [BLDPLNT]: BLD PLANTATION BHD
Announcement Date 30-Nov-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Sep-2017  [#3]
Profit Trend QoQ -     37.25%    YoY -     138.22%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 1,906,290 2,032,835 2,134,642 2,084,715 2,113,621 1,989,695 1,847,519 2.12%
  QoQ % -6.23% -4.77% 2.39% -1.37% 6.23% 7.70% -
  Horiz. % 103.18% 110.03% 115.54% 112.84% 114.40% 107.70% 100.00%
PBT 45,427 50,233 56,557 36,800 31,877 32,762 41,315 6.55%
  QoQ % -9.57% -11.18% 53.69% 15.44% -2.70% -20.70% -
  Horiz. % 109.95% 121.59% 136.89% 89.07% 77.16% 79.30% 100.00%
Tax -13,255 -14,438 -15,927 -14,259 -14,996 -16,590 -18,020 -18.56%
  QoQ % 8.19% 9.35% -11.70% 4.91% 9.61% 7.94% -
  Horiz. % 73.56% 80.12% 88.39% 79.13% 83.22% 92.06% 100.00%
NP 32,172 35,795 40,630 22,541 16,881 16,172 23,295 24.09%
  QoQ % -10.12% -11.90% 80.25% 33.53% 4.38% -30.58% -
  Horiz. % 138.11% 153.66% 174.42% 96.76% 72.47% 69.42% 100.00%
NP to SH 31,696 35,089 39,602 21,387 15,583 15,168 22,499 25.75%
  QoQ % -9.67% -11.40% 85.17% 37.25% 2.74% -32.58% -
  Horiz. % 140.88% 155.96% 176.02% 95.06% 69.26% 67.42% 100.00%
Tax Rate 29.18 % 28.74 % 28.16 % 38.75 % 47.04 % 50.64 % 43.62 % -23.57%
  QoQ % 1.53% 2.06% -27.33% -17.62% -7.11% 16.09% -
  Horiz. % 66.90% 65.89% 64.56% 88.84% 107.84% 116.09% 100.00%
Total Cost 1,874,118 1,997,040 2,094,012 2,062,174 2,096,740 1,973,523 1,824,224 1.82%
  QoQ % -6.16% -4.63% 1.54% -1.65% 6.24% 8.18% -
  Horiz. % 102.74% 109.47% 114.79% 113.04% 114.94% 108.18% 100.00%
Net Worth 603,074 607,750 847,110 826,540 815,320 748,000 810,645 -17.94%
  QoQ % -0.77% -28.26% 2.49% 1.38% 9.00% -7.73% -
  Horiz. % 74.39% 74.97% 104.50% 101.96% 100.58% 92.27% 100.00%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 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
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 603,074 607,750 847,110 826,540 815,320 748,000 810,645 -17.94%
  QoQ % -0.77% -28.26% 2.49% 1.38% 9.00% -7.73% -
  Horiz. % 74.39% 74.97% 104.50% 101.96% 100.58% 92.27% 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
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 1.69 % 1.76 % 1.90 % 1.08 % 0.80 % 0.81 % 1.26 % 21.69%
  QoQ % -3.98% -7.37% 75.93% 35.00% -1.23% -35.71% -
  Horiz. % 134.13% 139.68% 150.79% 85.71% 63.49% 64.29% 100.00%
ROE 5.26 % 5.77 % 4.67 % 2.59 % 1.91 % 2.03 % 2.78 % 53.16%
  QoQ % -8.84% 23.55% 80.31% 35.60% -5.91% -26.98% -
  Horiz. % 189.21% 207.55% 167.99% 93.17% 68.71% 73.02% 100.00%
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 2,038.81 2,174.16 2,283.04 2,229.64 2,260.56 2,128.02 1,975.96 2.12%
  QoQ % -6.23% -4.77% 2.40% -1.37% 6.23% 7.70% -
  Horiz. % 103.18% 110.03% 115.54% 112.84% 114.40% 107.70% 100.00%
EPS 33.90 37.53 42.36 22.87 16.67 16.22 24.06 25.76%
  QoQ % -9.67% -11.40% 85.22% 37.19% 2.77% -32.59% -
  Horiz. % 140.90% 155.99% 176.06% 95.05% 69.29% 67.41% 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 6.4500 6.5000 9.0600 8.8400 8.7200 8.0000 8.6700 -17.94%
  QoQ % -0.77% -28.26% 2.49% 1.38% 9.00% -7.73% -
  Horiz. % 74.39% 74.97% 104.50% 101.96% 100.58% 92.27% 100.00%
Adjusted Per Share Value based on latest NOSH - 93,500
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 2,038.81 2,174.16 2,283.04 2,229.64 2,260.56 2,128.02 1,975.96 2.12%
  QoQ % -6.23% -4.77% 2.40% -1.37% 6.23% 7.70% -
  Horiz. % 103.18% 110.03% 115.54% 112.84% 114.40% 107.70% 100.00%
EPS 33.90 37.53 42.36 22.87 16.67 16.22 24.06 25.76%
  QoQ % -9.67% -11.40% 85.22% 37.19% 2.77% -32.59% -
  Horiz. % 140.90% 155.99% 176.06% 95.05% 69.29% 67.41% 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 6.4500 6.5000 9.0600 8.8400 8.7200 8.0000 8.6700 -17.94%
  QoQ % -0.77% -28.26% 2.49% 1.38% 9.00% -7.73% -
  Horiz. % 74.39% 74.97% 104.50% 101.96% 100.58% 92.27% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 8.0000 8.0900 8.3400 8.4000 8.3800 8.5300 8.5000 -
P/RPS 0.39 0.37 0.37 0.38 0.37 0.40 0.43 -6.32%
  QoQ % 5.41% 0.00% -2.63% 2.70% -7.50% -6.98% -
  Horiz. % 90.70% 86.05% 86.05% 88.37% 86.05% 93.02% 100.00%
P/EPS 23.60 21.56 19.69 36.72 50.28 52.58 35.32 -23.63%
  QoQ % 9.46% 9.50% -46.38% -26.97% -4.37% 48.87% -
  Horiz. % 66.82% 61.04% 55.75% 103.96% 142.36% 148.87% 100.00%
EY 4.24 4.64 5.08 2.72 1.99 1.90 2.83 31.03%
  QoQ % -8.62% -8.66% 86.76% 36.68% 4.74% -32.86% -
  Horiz. % 149.82% 163.96% 179.51% 96.11% 70.32% 67.14% 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 1.24 1.24 0.92 0.95 0.96 1.07 0.98 17.04%
  QoQ % 0.00% 34.78% -3.16% -1.04% -10.28% 9.18% -
  Horiz. % 126.53% 126.53% 93.88% 96.94% 97.96% 109.18% 100.00%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 30/08/18 31/05/18 28/02/18 30/11/17 29/08/17 30/05/17 28/02/17 -
Price 7.3000 8.0100 8.2100 8.3600 8.4300 8.4200 8.5300 -
P/RPS 0.36 0.37 0.36 0.37 0.37 0.40 0.43 -11.20%
  QoQ % -2.70% 2.78% -2.70% 0.00% -7.50% -6.98% -
  Horiz. % 83.72% 86.05% 83.72% 86.05% 86.05% 93.02% 100.00%
P/EPS 21.53 21.34 19.38 36.55 50.58 51.90 35.45 -28.35%
  QoQ % 0.89% 10.11% -46.98% -27.74% -2.54% 46.40% -
  Horiz. % 60.73% 60.20% 54.67% 103.10% 142.68% 146.40% 100.00%
EY 4.64 4.69 5.16 2.74 1.98 1.93 2.82 39.50%
  QoQ % -1.07% -9.11% 88.32% 38.38% 2.59% -31.56% -
  Horiz. % 164.54% 166.31% 182.98% 97.16% 70.21% 68.44% 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 1.13 1.23 0.91 0.95 0.97 1.05 0.98 9.99%
  QoQ % -8.13% 35.16% -4.21% -2.06% -7.62% 7.14% -
  Horiz. % 115.31% 125.51% 92.86% 96.94% 98.98% 107.14% 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.
 


 

225  287  501  1250 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.845+0.035 
 DYNACIA 0.075-0.01 
 HSI-H8F 0.065-0.06 
 DYNACIA-PA 0.04-0.005 
 AT 0.050.00 
 DBE 0.035+0.005 
 XDL 0.105-0.005 
 ARMADA 0.48+0.015 
 SAPNRG 0.27+0.01 
 HSI-C7J 0.125+0.04 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers