Highlights

[BLDPLNT] QoQ TTM Result on 2015-12-31 [#4]

Stock [BLDPLNT]: BLD PLANTATION BHD
Announcement Date 29-Feb-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Dec-2015  [#4]
Profit Trend QoQ -     -131.35%    YoY -     -119.16%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 1,734,866 1,519,537 1,462,976 1,440,443 1,445,361 1,437,238 1,493,961 10.45%
  QoQ % 14.17% 3.87% 1.56% -0.34% 0.57% -3.80% -
  Horiz. % 116.13% 101.71% 97.93% 96.42% 96.75% 96.20% 100.00%
PBT 17,096 2,809 401 -11,952 21,978 35,962 40,490 -43.63%
  QoQ % 508.62% 600.50% 103.36% -154.38% -38.89% -11.18% -
  Horiz. % 42.22% 6.94% 0.99% -29.52% 54.28% 88.82% 100.00%
Tax -7,478 2,864 3,525 5,825 -1,771 -11,940 -12,599 -29.31%
  QoQ % -361.10% -18.75% -39.48% 428.91% 85.17% 5.23% -
  Horiz. % 59.35% -22.73% -27.98% -46.23% 14.06% 94.77% 100.00%
NP 9,618 5,673 3,926 -6,127 20,207 24,022 27,891 -50.73%
  QoQ % 69.54% 44.50% 164.08% -130.32% -15.88% -13.87% -
  Horiz. % 34.48% 20.34% 14.08% -21.97% 72.45% 86.13% 100.00%
NP to SH 8,978 5,355 3,486 -6,380 20,354 24,209 28,285 -53.37%
  QoQ % 67.66% 53.61% 154.64% -131.35% -15.92% -14.41% -
  Horiz. % 31.74% 18.93% 12.32% -22.56% 71.96% 85.59% 100.00%
Tax Rate 43.74 % -101.96 % -879.05 % - % 8.06 % 33.20 % 31.12 % 25.40%
  QoQ % 142.90% 88.40% 0.00% 0.00% -75.72% 6.68% -
  Horiz. % 140.55% -327.63% -2,824.71% 0.00% 25.90% 106.68% 100.00%
Total Cost 1,725,248 1,513,864 1,459,050 1,446,570 1,425,154 1,413,216 1,466,070 11.43%
  QoQ % 13.96% 3.76% 0.86% 1.50% 0.84% -3.61% -
  Horiz. % 117.68% 103.26% 99.52% 98.67% 97.21% 96.39% 100.00%
Net Worth 808,774 804,100 800,360 789,996 801,294 800,360 800,360 0.70%
  QoQ % 0.58% 0.47% 1.31% -1.41% 0.12% 0.00% -
  Horiz. % 101.05% 100.47% 100.00% 98.71% 100.12% 100.00% 100.00%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 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
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 808,774 804,100 800,360 789,996 801,294 800,360 800,360 0.70%
  QoQ % 0.58% 0.47% 1.31% -1.41% 0.12% 0.00% -
  Horiz. % 101.05% 100.47% 100.00% 98.71% 100.12% 100.00% 100.00%
NOSH 93,500 93,500 93,500 93,490 93,500 93,500 93,500 -
  QoQ % 0.00% 0.00% 0.01% -0.01% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 99.99% 100.00% 100.00% 100.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 0.55 % 0.37 % 0.27 % -0.43 % 1.40 % 1.67 % 1.87 % -55.67%
  QoQ % 48.65% 37.04% 162.79% -130.71% -16.17% -10.70% -
  Horiz. % 29.41% 19.79% 14.44% -22.99% 74.87% 89.30% 100.00%
ROE 1.11 % 0.67 % 0.44 % -0.81 % 2.54 % 3.02 % 3.53 % -53.66%
  QoQ % 65.67% 52.27% 154.32% -131.89% -15.89% -14.45% -
  Horiz. % 31.44% 18.98% 12.46% -22.95% 71.95% 85.55% 100.00%
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 1,855.47 1,625.17 1,564.68 1,540.73 1,545.84 1,537.15 1,597.82 10.45%
  QoQ % 14.17% 3.87% 1.55% -0.33% 0.57% -3.80% -
  Horiz. % 116.13% 101.71% 97.93% 96.43% 96.75% 96.20% 100.00%
EPS 9.60 5.73 3.73 -6.82 21.77 25.89 30.25 -53.38%
  QoQ % 67.54% 53.62% 154.69% -131.33% -15.91% -14.41% -
  Horiz. % 31.74% 18.94% 12.33% -22.55% 71.97% 85.59% 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 8.6500 8.6000 8.5600 8.4500 8.5700 8.5600 8.5600 0.70%
  QoQ % 0.58% 0.47% 1.30% -1.40% 0.12% 0.00% -
  Horiz. % 101.05% 100.47% 100.00% 98.71% 100.12% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 93,500
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 1,855.47 1,625.17 1,564.68 1,540.58 1,545.84 1,537.15 1,597.82 10.45%
  QoQ % 14.17% 3.87% 1.56% -0.34% 0.57% -3.80% -
  Horiz. % 116.13% 101.71% 97.93% 96.42% 96.75% 96.20% 100.00%
EPS 9.60 5.73 3.73 -6.82 21.77 25.89 30.25 -53.38%
  QoQ % 67.54% 53.62% 154.69% -131.33% -15.91% -14.41% -
  Horiz. % 31.74% 18.94% 12.33% -22.55% 71.97% 85.59% 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 8.6500 8.6000 8.5600 8.4492 8.5700 8.5600 8.5600 0.70%
  QoQ % 0.58% 0.47% 1.31% -1.41% 0.12% 0.00% -
  Horiz. % 101.05% 100.47% 100.00% 98.71% 100.12% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 8.5000 8.4800 8.7000 9.2000 8.1000 8.0000 8.2000 -
P/RPS 0.46 0.52 0.56 0.60 0.52 0.52 0.51 -6.63%
  QoQ % -11.54% -7.14% -6.67% 15.38% 0.00% 1.96% -
  Horiz. % 90.20% 101.96% 109.80% 117.65% 101.96% 101.96% 100.00%
P/EPS 88.52 148.06 233.35 -134.81 37.21 30.90 27.11 119.62%
  QoQ % -40.21% -36.55% 273.10% -462.30% 20.42% 13.98% -
  Horiz. % 326.52% 546.15% 860.75% -497.27% 137.26% 113.98% 100.00%
EY 1.13 0.68 0.43 -0.74 2.69 3.24 3.69 -54.47%
  QoQ % 66.18% 58.14% 158.11% -127.51% -16.98% -12.20% -
  Horiz. % 30.62% 18.43% 11.65% -20.05% 72.90% 87.80% 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 0.99 1.02 1.09 0.95 0.93 0.96 1.38%
  QoQ % -1.01% -2.94% -6.42% 14.74% 2.15% -3.12% -
  Horiz. % 102.08% 103.12% 106.25% 113.54% 98.96% 96.88% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 29/11/16 30/08/16 30/05/16 29/02/16 30/11/15 28/08/15 28/05/15 -
Price 8.5000 8.5000 8.7500 9.2000 9.3000 8.1000 8.0500 -
P/RPS 0.46 0.52 0.56 0.60 0.60 0.53 0.50 -5.39%
  QoQ % -11.54% -7.14% -6.67% 0.00% 13.21% 6.00% -
  Horiz. % 92.00% 104.00% 112.00% 120.00% 120.00% 106.00% 100.00%
P/EPS 88.52 148.41 234.69 -134.81 42.72 31.28 26.61 122.35%
  QoQ % -40.35% -36.76% 274.09% -415.57% 36.57% 17.55% -
  Horiz. % 332.66% 557.72% 881.96% -506.61% 160.54% 117.55% 100.00%
EY 1.13 0.67 0.43 -0.74 2.34 3.20 3.76 -55.03%
  QoQ % 68.66% 55.81% 158.11% -131.62% -26.88% -14.89% -
  Horiz. % 30.05% 17.82% 11.44% -19.68% 62.23% 85.11% 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 0.99 1.02 1.09 1.09 0.95 0.94 2.81%
  QoQ % -1.01% -2.94% -6.42% 0.00% 14.74% 1.06% -
  Horiz. % 104.26% 105.32% 108.51% 115.96% 115.96% 101.06% 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.
 


 

429  281  549  742 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.30+0.01 
 ARMADA 0.525+0.035 
 DGB 0.15-0.015 
 PWORTH 0.04-0.005 
 MLAB 0.065+0.02 
 HSI-H8F 0.420.00 
 HSI-C7K 0.315-0.02 
 VELESTO 0.380.00 
 ISTONE 0.21-0.015 
 FPGROUP 0.54+0.045 
Partners & Brokers