Highlights

[BLDPLNT] QoQ TTM Result on 2016-12-31 [#4]

Stock [BLDPLNT]: BLD PLANTATION BHD
Announcement Date 28-Feb-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Dec-2016  [#4]
Profit Trend QoQ -     150.60%    YoY -     452.65%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 2,084,715 2,113,621 1,989,695 1,847,519 1,734,866 1,519,537 1,462,976 26.60%
  QoQ % -1.37% 6.23% 7.70% 6.49% 14.17% 3.87% -
  Horiz. % 142.50% 144.47% 136.00% 126.28% 118.58% 103.87% 100.00%
PBT 36,800 31,877 32,762 41,315 17,096 2,809 401 1,928.97%
  QoQ % 15.44% -2.70% -20.70% 141.66% 508.62% 600.50% -
  Horiz. % 9,177.06% 7,949.38% 8,170.07% 10,302.99% 4,263.34% 700.50% 100.00%
Tax -14,259 -14,996 -16,590 -18,020 -7,478 2,864 3,525 -
  QoQ % 4.91% 9.61% 7.94% -140.97% -361.10% -18.75% -
  Horiz. % -404.51% -425.42% -470.64% -511.21% -212.14% 81.25% 100.00%
NP 22,541 16,881 16,172 23,295 9,618 5,673 3,926 220.30%
  QoQ % 33.53% 4.38% -30.58% 142.20% 69.54% 44.50% -
  Horiz. % 574.15% 429.98% 411.92% 593.35% 244.98% 144.50% 100.00%
NP to SH 21,387 15,583 15,168 22,499 8,978 5,355 3,486 234.76%
  QoQ % 37.25% 2.74% -32.58% 150.60% 67.66% 53.61% -
  Horiz. % 613.51% 447.02% 435.11% 645.41% 257.54% 153.61% 100.00%
Tax Rate 38.75 % 47.04 % 50.64 % 43.62 % 43.74 % -101.96 % -879.05 % -
  QoQ % -17.62% -7.11% 16.09% -0.27% 142.90% 88.40% -
  Horiz. % -4.41% -5.35% -5.76% -4.96% -4.98% 11.60% 100.00%
Total Cost 2,062,174 2,096,740 1,973,523 1,824,224 1,725,248 1,513,864 1,459,050 25.92%
  QoQ % -1.65% 6.24% 8.18% 5.74% 13.96% 3.76% -
  Horiz. % 141.34% 143.71% 135.26% 125.03% 118.24% 103.76% 100.00%
Net Worth 826,540 815,320 748,000 810,645 808,774 804,100 800,360 2.17%
  QoQ % 1.38% 9.00% -7.73% 0.23% 0.58% 0.47% -
  Horiz. % 103.27% 101.87% 93.46% 101.29% 101.05% 100.47% 100.00%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 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
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 826,540 815,320 748,000 810,645 808,774 804,100 800,360 2.17%
  QoQ % 1.38% 9.00% -7.73% 0.23% 0.58% 0.47% -
  Horiz. % 103.27% 101.87% 93.46% 101.29% 101.05% 100.47% 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
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 1.08 % 0.80 % 0.81 % 1.26 % 0.55 % 0.37 % 0.27 % 151.77%
  QoQ % 35.00% -1.23% -35.71% 129.09% 48.65% 37.04% -
  Horiz. % 400.00% 296.30% 300.00% 466.67% 203.70% 137.04% 100.00%
ROE 2.59 % 1.91 % 2.03 % 2.78 % 1.11 % 0.67 % 0.44 % 225.66%
  QoQ % 35.60% -5.91% -26.98% 150.45% 65.67% 52.27% -
  Horiz. % 588.64% 434.09% 461.36% 631.82% 252.27% 152.27% 100.00%
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 2,229.64 2,260.56 2,128.02 1,975.96 1,855.47 1,625.17 1,564.68 26.60%
  QoQ % -1.37% 6.23% 7.70% 6.49% 14.17% 3.87% -
  Horiz. % 142.50% 144.47% 136.00% 126.29% 118.58% 103.87% 100.00%
EPS 22.87 16.67 16.22 24.06 9.60 5.73 3.73 234.63%
  QoQ % 37.19% 2.77% -32.59% 150.62% 67.54% 53.62% -
  Horiz. % 613.14% 446.92% 434.85% 645.04% 257.37% 153.62% 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 8.8400 8.7200 8.0000 8.6700 8.6500 8.6000 8.5600 2.17%
  QoQ % 1.38% 9.00% -7.73% 0.23% 0.58% 0.47% -
  Horiz. % 103.27% 101.87% 93.46% 101.29% 101.05% 100.47% 100.00%
Adjusted Per Share Value based on latest NOSH - 93,500
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 2,229.64 2,260.56 2,128.02 1,975.96 1,855.47 1,625.17 1,564.68 26.60%
  QoQ % -1.37% 6.23% 7.70% 6.49% 14.17% 3.87% -
  Horiz. % 142.50% 144.47% 136.00% 126.29% 118.58% 103.87% 100.00%
EPS 22.87 16.67 16.22 24.06 9.60 5.73 3.73 234.63%
  QoQ % 37.19% 2.77% -32.59% 150.62% 67.54% 53.62% -
  Horiz. % 613.14% 446.92% 434.85% 645.04% 257.37% 153.62% 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 8.8400 8.7200 8.0000 8.6700 8.6500 8.6000 8.5600 2.17%
  QoQ % 1.38% 9.00% -7.73% 0.23% 0.58% 0.47% -
  Horiz. % 103.27% 101.87% 93.46% 101.29% 101.05% 100.47% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 8.4000 8.3800 8.5300 8.5000 8.5000 8.4800 8.7000 -
P/RPS 0.38 0.37 0.40 0.43 0.46 0.52 0.56 -22.76%
  QoQ % 2.70% -7.50% -6.98% -6.52% -11.54% -7.14% -
  Horiz. % 67.86% 66.07% 71.43% 76.79% 82.14% 92.86% 100.00%
P/EPS 36.72 50.28 52.58 35.32 88.52 148.06 233.35 -70.82%
  QoQ % -26.97% -4.37% 48.87% -60.10% -40.21% -36.55% -
  Horiz. % 15.74% 21.55% 22.53% 15.14% 37.93% 63.45% 100.00%
EY 2.72 1.99 1.90 2.83 1.13 0.68 0.43 241.65%
  QoQ % 36.68% 4.74% -32.86% 150.44% 66.18% 58.14% -
  Horiz. % 632.56% 462.79% 441.86% 658.14% 262.79% 158.14% 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 0.95 0.96 1.07 0.98 0.98 0.99 1.02 -4.63%
  QoQ % -1.04% -10.28% 9.18% 0.00% -1.01% -2.94% -
  Horiz. % 93.14% 94.12% 104.90% 96.08% 96.08% 97.06% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 30/11/17 29/08/17 30/05/17 28/02/17 29/11/16 30/08/16 30/05/16 -
Price 8.3600 8.4300 8.4200 8.5300 8.5000 8.5000 8.7500 -
P/RPS 0.37 0.37 0.40 0.43 0.46 0.52 0.56 -24.12%
  QoQ % 0.00% -7.50% -6.98% -6.52% -11.54% -7.14% -
  Horiz. % 66.07% 66.07% 71.43% 76.79% 82.14% 92.86% 100.00%
P/EPS 36.55 50.58 51.90 35.45 88.52 148.41 234.69 -71.02%
  QoQ % -27.74% -2.54% 46.40% -59.95% -40.35% -36.76% -
  Horiz. % 15.57% 21.55% 22.11% 15.11% 37.72% 63.24% 100.00%
EY 2.74 1.98 1.93 2.82 1.13 0.67 0.43 243.32%
  QoQ % 38.38% 2.59% -31.56% 149.56% 68.66% 55.81% -
  Horiz. % 637.21% 460.47% 448.84% 655.81% 262.79% 155.81% 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 0.95 0.97 1.05 0.98 0.98 0.99 1.02 -4.63%
  QoQ % -2.06% -7.62% 7.14% 0.00% -1.01% -2.94% -
  Horiz. % 93.14% 95.10% 102.94% 96.08% 96.08% 97.06% 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.
 


FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

508  404  597  777 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER-WB 0.01+0.005 
 KANGER 0.05-0.005 
 BRAHIMS 0.24-0.22 
 JADI 0.12-0.005 
 SERBADK 0.38-0.005 
 HIBISCS 0.945+0.03 
 HSI-CIG 0.12+0.02 
 CEKD 0.955+0.105 
 ARMADA 0.535+0.015 
 KNM 0.2250.00 
PARTNERS & BROKERS