Highlights

[BLDPLNT] QoQ TTM Result on 2015-03-31 [#1]

Stock [BLDPLNT]: BLD PLANTATION BHD
Announcement Date 28-May-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Mar-2015  [#1]
Profit Trend QoQ -     -15.04%    YoY -     -30.43%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 1,440,443 1,445,361 1,437,238 1,493,961 1,558,192 1,571,028 1,686,538 -9.96%
  QoQ % -0.34% 0.57% -3.80% -4.12% -0.82% -6.85% -
  Horiz. % 85.41% 85.70% 85.22% 88.58% 92.39% 93.15% 100.00%
PBT -11,952 21,978 35,962 40,490 46,650 27,308 42,591 -
  QoQ % -154.38% -38.89% -11.18% -13.20% 70.83% -35.88% -
  Horiz. % -28.06% 51.60% 84.44% 95.07% 109.53% 64.12% 100.00%
Tax 5,825 -1,771 -11,940 -12,599 -13,633 533 -1,376 -
  QoQ % 428.91% 85.17% 5.23% 7.58% -2,657.79% 138.74% -
  Horiz. % -423.33% 128.71% 867.73% 915.62% 990.77% -38.74% 100.00%
NP -6,127 20,207 24,022 27,891 33,017 27,841 41,215 -
  QoQ % -130.32% -15.88% -13.87% -15.53% 18.59% -32.45% -
  Horiz. % -14.87% 49.03% 58.28% 67.67% 80.11% 67.55% 100.00%
NP to SH -6,380 20,354 24,209 28,285 33,291 27,754 41,064 -
  QoQ % -131.35% -15.92% -14.41% -15.04% 19.95% -32.41% -
  Horiz. % -15.54% 49.57% 58.95% 68.88% 81.07% 67.59% 100.00%
Tax Rate - % 8.06 % 33.20 % 31.12 % 29.22 % -1.95 % 3.23 % -
  QoQ % 0.00% -75.72% 6.68% 6.50% 1,598.46% -160.37% -
  Horiz. % 0.00% 249.54% 1,027.86% 963.47% 904.64% -60.37% 100.00%
Total Cost 1,446,570 1,425,154 1,413,216 1,466,070 1,525,175 1,543,187 1,645,323 -8.20%
  QoQ % 1.50% 0.84% -3.61% -3.88% -1.17% -6.21% -
  Horiz. % 87.92% 86.62% 85.89% 89.11% 92.70% 93.79% 100.00%
Net Worth 789,996 801,294 800,360 800,360 800,360 784,465 779,790 0.87%
  QoQ % -1.41% 0.12% 0.00% 0.00% 2.03% 0.60% -
  Horiz. % 101.31% 102.76% 102.64% 102.64% 102.64% 100.60% 100.00%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 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
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 789,996 801,294 800,360 800,360 800,360 784,465 779,790 0.87%
  QoQ % -1.41% 0.12% 0.00% 0.00% 2.03% 0.60% -
  Horiz. % 101.31% 102.76% 102.64% 102.64% 102.64% 100.60% 100.00%
NOSH 93,490 93,500 93,500 93,500 93,500 93,500 93,500 -0.01%
  QoQ % -0.01% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 99.99% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin -0.43 % 1.40 % 1.67 % 1.87 % 2.12 % 1.77 % 2.44 % -
  QoQ % -130.71% -16.17% -10.70% -11.79% 19.77% -27.46% -
  Horiz. % -17.62% 57.38% 68.44% 76.64% 86.89% 72.54% 100.00%
ROE -0.81 % 2.54 % 3.02 % 3.53 % 4.16 % 3.54 % 5.27 % -
  QoQ % -131.89% -15.89% -14.45% -15.14% 17.51% -32.83% -
  Horiz. % -15.37% 48.20% 57.31% 66.98% 78.94% 67.17% 100.00%
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 1,540.73 1,545.84 1,537.15 1,597.82 1,666.52 1,680.24 1,803.78 -9.95%
  QoQ % -0.33% 0.57% -3.80% -4.12% -0.82% -6.85% -
  Horiz. % 85.42% 85.70% 85.22% 88.58% 92.39% 93.15% 100.00%
EPS -6.82 21.77 25.89 30.25 35.61 29.68 43.92 -
  QoQ % -131.33% -15.91% -14.41% -15.05% 19.98% -32.42% -
  Horiz. % -15.53% 49.57% 58.95% 68.88% 81.08% 67.58% 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 8.4500 8.5700 8.5600 8.5600 8.5600 8.3900 8.3400 0.87%
  QoQ % -1.40% 0.12% 0.00% 0.00% 2.03% 0.60% -
  Horiz. % 101.32% 102.76% 102.64% 102.64% 102.64% 100.60% 100.00%
Adjusted Per Share Value based on latest NOSH - 93,500
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 1,540.58 1,545.84 1,537.15 1,597.82 1,666.52 1,680.24 1,803.78 -9.96%
  QoQ % -0.34% 0.57% -3.80% -4.12% -0.82% -6.85% -
  Horiz. % 85.41% 85.70% 85.22% 88.58% 92.39% 93.15% 100.00%
EPS -6.82 21.77 25.89 30.25 35.61 29.68 43.92 -
  QoQ % -131.33% -15.91% -14.41% -15.05% 19.98% -32.42% -
  Horiz. % -15.53% 49.57% 58.95% 68.88% 81.08% 67.58% 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 8.4492 8.5700 8.5600 8.5600 8.5600 8.3900 8.3400 0.87%
  QoQ % -1.41% 0.12% 0.00% 0.00% 2.03% 0.60% -
  Horiz. % 101.31% 102.76% 102.64% 102.64% 102.64% 100.60% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 9.2000 8.1000 8.0000 8.2000 7.6500 8.1000 8.3200 -
P/RPS 0.60 0.52 0.52 0.51 0.46 0.48 0.46 19.32%
  QoQ % 15.38% 0.00% 1.96% 10.87% -4.17% 4.35% -
  Horiz. % 130.43% 113.04% 113.04% 110.87% 100.00% 104.35% 100.00%
P/EPS -134.81 37.21 30.90 27.11 21.49 27.29 18.94 -
  QoQ % -462.30% 20.42% 13.98% 26.15% -21.25% 44.09% -
  Horiz. % -711.77% 196.46% 163.15% 143.14% 113.46% 144.09% 100.00%
EY -0.74 2.69 3.24 3.69 4.65 3.66 5.28 -
  QoQ % -127.51% -16.98% -12.20% -20.65% 27.05% -30.68% -
  Horiz. % -14.02% 50.95% 61.36% 69.89% 88.07% 69.32% 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 1.09 0.95 0.93 0.96 0.89 0.97 1.00 5.90%
  QoQ % 14.74% 2.15% -3.12% 7.87% -8.25% -3.00% -
  Horiz. % 109.00% 95.00% 93.00% 96.00% 89.00% 97.00% 100.00%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 30/11/15 28/08/15 28/05/15 27/02/15 27/11/14 27/08/14 -
Price 9.2000 9.3000 8.1000 8.0500 8.0000 8.1000 8.0200 -
P/RPS 0.60 0.60 0.53 0.50 0.48 0.48 0.44 22.90%
  QoQ % 0.00% 13.21% 6.00% 4.17% 0.00% 9.09% -
  Horiz. % 136.36% 136.36% 120.45% 113.64% 109.09% 109.09% 100.00%
P/EPS -134.81 42.72 31.28 26.61 22.47 27.29 18.26 -
  QoQ % -415.57% 36.57% 17.55% 18.42% -17.66% 49.45% -
  Horiz. % -738.28% 233.95% 171.30% 145.73% 123.06% 149.45% 100.00%
EY -0.74 2.34 3.20 3.76 4.45 3.66 5.48 -
  QoQ % -131.62% -26.88% -14.89% -15.51% 21.58% -33.21% -
  Horiz. % -13.50% 42.70% 58.39% 68.61% 81.20% 66.79% 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 1.09 1.09 0.95 0.94 0.93 0.97 0.96 8.81%
  QoQ % 0.00% 14.74% 1.06% 1.08% -4.12% 1.04% -
  Horiz. % 113.54% 113.54% 98.96% 97.92% 96.88% 101.04% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

499  449  612  995 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.170.00 
 IRIS 0.395+0.025 
 PA-WB 0.13+0.02 
 PA 0.19+0.005 
 JAKS 0.685+0.01 
 DNEX 0.295+0.015 
 SCIB 3.01+0.47 
 KSTAR 0.12-0.025 
 VIVOCOM 0.95+0.115 
 DNEX-WD 0.055-0.005 

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