Highlights

[BLDPLNT] QoQ TTM Result on 2017-12-31 [#4]

Stock [BLDPLNT]: BLD PLANTATION BHD
Announcement Date 28-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Dec-2017  [#4]
Profit Trend QoQ -     85.17%    YoY -     76.02%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 1,812,570 1,906,290 2,032,835 2,134,642 2,084,715 2,113,621 1,989,695 -6.02%
  QoQ % -4.92% -6.23% -4.77% 2.39% -1.37% 6.23% -
  Horiz. % 91.10% 95.81% 102.17% 107.28% 104.78% 106.23% 100.00%
PBT 8,894 45,427 50,233 56,557 36,800 31,877 32,762 -58.04%
  QoQ % -80.42% -9.57% -11.18% 53.69% 15.44% -2.70% -
  Horiz. % 27.15% 138.66% 153.33% 172.63% 112.33% 97.30% 100.00%
Tax -4,391 -13,255 -14,438 -15,927 -14,259 -14,996 -16,590 -58.74%
  QoQ % 66.87% 8.19% 9.35% -11.70% 4.91% 9.61% -
  Horiz. % 26.47% 79.90% 87.03% 96.00% 85.95% 90.39% 100.00%
NP 4,503 32,172 35,795 40,630 22,541 16,881 16,172 -57.33%
  QoQ % -86.00% -10.12% -11.90% 80.25% 33.53% 4.38% -
  Horiz. % 27.84% 198.94% 221.34% 251.24% 139.38% 104.38% 100.00%
NP to SH 4,268 31,696 35,089 39,602 21,387 15,583 15,168 -57.03%
  QoQ % -86.53% -9.67% -11.40% 85.17% 37.25% 2.74% -
  Horiz. % 28.14% 208.97% 231.34% 261.09% 141.00% 102.74% 100.00%
Tax Rate 49.37 % 29.18 % 28.74 % 28.16 % 38.75 % 47.04 % 50.64 % -1.68%
  QoQ % 69.19% 1.53% 2.06% -27.33% -17.62% -7.11% -
  Horiz. % 97.49% 57.62% 56.75% 55.61% 76.52% 92.89% 100.00%
Total Cost 1,808,067 1,874,118 1,997,040 2,094,012 2,062,174 2,096,740 1,973,523 -5.67%
  QoQ % -3.52% -6.16% -4.63% 1.54% -1.65% 6.24% -
  Horiz. % 91.62% 94.96% 101.19% 106.11% 104.49% 106.24% 100.00%
Net Worth 586,244 603,074 607,750 847,110 826,540 815,320 748,000 -14.98%
  QoQ % -2.79% -0.77% -28.26% 2.49% 1.38% 9.00% -
  Horiz. % 78.38% 80.62% 81.25% 113.25% 110.50% 109.00% 100.00%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 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
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 586,244 603,074 607,750 847,110 826,540 815,320 748,000 -14.98%
  QoQ % -2.79% -0.77% -28.26% 2.49% 1.38% 9.00% -
  Horiz. % 78.38% 80.62% 81.25% 113.25% 110.50% 109.00% 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
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 0.25 % 1.69 % 1.76 % 1.90 % 1.08 % 0.80 % 0.81 % -54.30%
  QoQ % -85.21% -3.98% -7.37% 75.93% 35.00% -1.23% -
  Horiz. % 30.86% 208.64% 217.28% 234.57% 133.33% 98.77% 100.00%
ROE 0.73 % 5.26 % 5.77 % 4.67 % 2.59 % 1.91 % 2.03 % -49.40%
  QoQ % -86.12% -8.84% 23.55% 80.31% 35.60% -5.91% -
  Horiz. % 35.96% 259.11% 284.24% 230.05% 127.59% 94.09% 100.00%
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 1,938.58 2,038.81 2,174.16 2,283.04 2,229.64 2,260.56 2,128.02 -6.02%
  QoQ % -4.92% -6.23% -4.77% 2.40% -1.37% 6.23% -
  Horiz. % 91.10% 95.81% 102.17% 107.28% 104.78% 106.23% 100.00%
EPS 4.56 33.90 37.53 42.36 22.87 16.67 16.22 -57.05%
  QoQ % -86.55% -9.67% -11.40% 85.22% 37.19% 2.77% -
  Horiz. % 28.11% 209.00% 231.38% 261.16% 141.00% 102.77% 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 6.2700 6.4500 6.5000 9.0600 8.8400 8.7200 8.0000 -14.98%
  QoQ % -2.79% -0.77% -28.26% 2.49% 1.38% 9.00% -
  Horiz. % 78.38% 80.62% 81.25% 113.25% 110.50% 109.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 93,500
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 1,938.58 2,038.81 2,174.16 2,283.04 2,229.64 2,260.56 2,128.02 -6.02%
  QoQ % -4.92% -6.23% -4.77% 2.40% -1.37% 6.23% -
  Horiz. % 91.10% 95.81% 102.17% 107.28% 104.78% 106.23% 100.00%
EPS 4.56 33.90 37.53 42.36 22.87 16.67 16.22 -57.05%
  QoQ % -86.55% -9.67% -11.40% 85.22% 37.19% 2.77% -
  Horiz. % 28.11% 209.00% 231.38% 261.16% 141.00% 102.77% 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 6.2700 6.4500 6.5000 9.0600 8.8400 8.7200 8.0000 -14.98%
  QoQ % -2.79% -0.77% -28.26% 2.49% 1.38% 9.00% -
  Horiz. % 78.38% 80.62% 81.25% 113.25% 110.50% 109.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 7.0000 8.0000 8.0900 8.3400 8.4000 8.3800 8.5300 -
P/RPS 0.36 0.39 0.37 0.37 0.38 0.37 0.40 -6.78%
  QoQ % -7.69% 5.41% 0.00% -2.63% 2.70% -7.50% -
  Horiz. % 90.00% 97.50% 92.50% 92.50% 95.00% 92.50% 100.00%
P/EPS 153.35 23.60 21.56 19.69 36.72 50.28 52.58 104.00%
  QoQ % 549.79% 9.46% 9.50% -46.38% -26.97% -4.37% -
  Horiz. % 291.65% 44.88% 41.00% 37.45% 69.84% 95.63% 100.00%
EY 0.65 4.24 4.64 5.08 2.72 1.99 1.90 -51.05%
  QoQ % -84.67% -8.62% -8.66% 86.76% 36.68% 4.74% -
  Horiz. % 34.21% 223.16% 244.21% 267.37% 143.16% 104.74% 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 1.12 1.24 1.24 0.92 0.95 0.96 1.07 3.09%
  QoQ % -9.68% 0.00% 34.78% -3.16% -1.04% -10.28% -
  Horiz. % 104.67% 115.89% 115.89% 85.98% 88.79% 89.72% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 27/11/18 30/08/18 31/05/18 28/02/18 30/11/17 29/08/17 30/05/17 -
Price 7.0000 7.3000 8.0100 8.2100 8.3600 8.4300 8.4200 -
P/RPS 0.36 0.36 0.37 0.36 0.37 0.37 0.40 -6.78%
  QoQ % 0.00% -2.70% 2.78% -2.70% 0.00% -7.50% -
  Horiz. % 90.00% 90.00% 92.50% 90.00% 92.50% 92.50% 100.00%
P/EPS 153.35 21.53 21.34 19.38 36.55 50.58 51.90 105.77%
  QoQ % 612.26% 0.89% 10.11% -46.98% -27.74% -2.54% -
  Horiz. % 295.47% 41.48% 41.12% 37.34% 70.42% 97.46% 100.00%
EY 0.65 4.64 4.69 5.16 2.74 1.98 1.93 -51.56%
  QoQ % -85.99% -1.07% -9.11% 88.32% 38.38% 2.59% -
  Horiz. % 33.68% 240.41% 243.01% 267.36% 141.97% 102.59% 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 1.12 1.13 1.23 0.91 0.95 0.97 1.05 4.39%
  QoQ % -0.88% -8.13% 35.16% -4.21% -2.06% -7.62% -
  Horiz. % 106.67% 107.62% 117.14% 86.67% 90.48% 92.38% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

147  259  527  1530 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VIVOCOM 0.71-0.145 
 AT 0.170.00 
 ASIABIO-OR 0.005-0.03 
 XDL 0.065-0.005 
 PARKSON 0.145+0.02 
 KNM 0.210.00 
 DAYA 0.02+0.005 
 SAPNRG 0.12-0.005 
 JAKS-WC 0.30+0.205 
 JAKS 0.59+0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS