Highlights

[BLDPLNT] QoQ TTM Result on 2017-03-31 [#1]

Stock [BLDPLNT]: BLD PLANTATION BHD
Announcement Date 30-May-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Mar-2017  [#1]
Profit Trend QoQ -     -32.58%    YoY -     335.11%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 2,134,642 2,084,715 2,113,621 1,989,695 1,847,519 1,734,866 1,519,537 25.35%
  QoQ % 2.39% -1.37% 6.23% 7.70% 6.49% 14.17% -
  Horiz. % 140.48% 137.19% 139.10% 130.94% 121.58% 114.17% 100.00%
PBT 56,557 36,800 31,877 32,762 41,315 17,096 2,809 636.06%
  QoQ % 53.69% 15.44% -2.70% -20.70% 141.66% 508.62% -
  Horiz. % 2,013.42% 1,310.07% 1,134.82% 1,166.32% 1,470.81% 608.62% 100.00%
Tax -15,927 -14,259 -14,996 -16,590 -18,020 -7,478 2,864 -
  QoQ % -11.70% 4.91% 9.61% 7.94% -140.97% -361.10% -
  Horiz. % -556.11% -497.87% -523.60% -579.26% -629.19% -261.10% 100.00%
NP 40,630 22,541 16,881 16,172 23,295 9,618 5,673 270.22%
  QoQ % 80.25% 33.53% 4.38% -30.58% 142.20% 69.54% -
  Horiz. % 716.20% 397.34% 297.57% 285.07% 410.63% 169.54% 100.00%
NP to SH 39,602 21,387 15,583 15,168 22,499 8,978 5,355 278.20%
  QoQ % 85.17% 37.25% 2.74% -32.58% 150.60% 67.66% -
  Horiz. % 739.53% 399.38% 291.00% 283.25% 420.15% 167.66% 100.00%
Tax Rate 28.16 % 38.75 % 47.04 % 50.64 % 43.62 % 43.74 % -101.96 % -
  QoQ % -27.33% -17.62% -7.11% 16.09% -0.27% 142.90% -
  Horiz. % -27.62% -38.01% -46.14% -49.67% -42.78% -42.90% 100.00%
Total Cost 2,094,012 2,062,174 2,096,740 1,973,523 1,824,224 1,725,248 1,513,864 24.07%
  QoQ % 1.54% -1.65% 6.24% 8.18% 5.74% 13.96% -
  Horiz. % 138.32% 136.22% 138.50% 130.36% 120.50% 113.96% 100.00%
Net Worth 847,110 826,540 815,320 748,000 810,645 808,774 804,100 3.53%
  QoQ % 2.49% 1.38% 9.00% -7.73% 0.23% 0.58% -
  Horiz. % 105.35% 102.79% 101.40% 93.02% 100.81% 100.58% 100.00%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 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
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 847,110 826,540 815,320 748,000 810,645 808,774 804,100 3.53%
  QoQ % 2.49% 1.38% 9.00% -7.73% 0.23% 0.58% -
  Horiz. % 105.35% 102.79% 101.40% 93.02% 100.81% 100.58% 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
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 1.90 % 1.08 % 0.80 % 0.81 % 1.26 % 0.55 % 0.37 % 196.76%
  QoQ % 75.93% 35.00% -1.23% -35.71% 129.09% 48.65% -
  Horiz. % 513.51% 291.89% 216.22% 218.92% 340.54% 148.65% 100.00%
ROE 4.67 % 2.59 % 1.91 % 2.03 % 2.78 % 1.11 % 0.67 % 263.60%
  QoQ % 80.31% 35.60% -5.91% -26.98% 150.45% 65.67% -
  Horiz. % 697.01% 386.57% 285.07% 302.99% 414.93% 165.67% 100.00%
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 2,283.04 2,229.64 2,260.56 2,128.02 1,975.96 1,855.47 1,625.17 25.35%
  QoQ % 2.40% -1.37% 6.23% 7.70% 6.49% 14.17% -
  Horiz. % 140.48% 137.19% 139.10% 130.94% 121.58% 114.17% 100.00%
EPS 42.36 22.87 16.67 16.22 24.06 9.60 5.73 278.11%
  QoQ % 85.22% 37.19% 2.77% -32.59% 150.62% 67.54% -
  Horiz. % 739.27% 399.13% 290.92% 283.07% 419.90% 167.54% 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 9.0600 8.8400 8.7200 8.0000 8.6700 8.6500 8.6000 3.53%
  QoQ % 2.49% 1.38% 9.00% -7.73% 0.23% 0.58% -
  Horiz. % 105.35% 102.79% 101.40% 93.02% 100.81% 100.58% 100.00%
Adjusted Per Share Value based on latest NOSH - 93,500
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 2,283.04 2,229.64 2,260.56 2,128.02 1,975.96 1,855.47 1,625.17 25.35%
  QoQ % 2.40% -1.37% 6.23% 7.70% 6.49% 14.17% -
  Horiz. % 140.48% 137.19% 139.10% 130.94% 121.58% 114.17% 100.00%
EPS 42.36 22.87 16.67 16.22 24.06 9.60 5.73 278.11%
  QoQ % 85.22% 37.19% 2.77% -32.59% 150.62% 67.54% -
  Horiz. % 739.27% 399.13% 290.92% 283.07% 419.90% 167.54% 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 9.0600 8.8400 8.7200 8.0000 8.6700 8.6500 8.6000 3.53%
  QoQ % 2.49% 1.38% 9.00% -7.73% 0.23% 0.58% -
  Horiz. % 105.35% 102.79% 101.40% 93.02% 100.81% 100.58% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 8.3400 8.4000 8.3800 8.5300 8.5000 8.5000 8.4800 -
P/RPS 0.37 0.38 0.37 0.40 0.43 0.46 0.52 -20.25%
  QoQ % -2.63% 2.70% -7.50% -6.98% -6.52% -11.54% -
  Horiz. % 71.15% 73.08% 71.15% 76.92% 82.69% 88.46% 100.00%
P/EPS 19.69 36.72 50.28 52.58 35.32 88.52 148.06 -73.85%
  QoQ % -46.38% -26.97% -4.37% 48.87% -60.10% -40.21% -
  Horiz. % 13.30% 24.80% 33.96% 35.51% 23.86% 59.79% 100.00%
EY 5.08 2.72 1.99 1.90 2.83 1.13 0.68 280.76%
  QoQ % 86.76% 36.68% 4.74% -32.86% 150.44% 66.18% -
  Horiz. % 747.06% 400.00% 292.65% 279.41% 416.18% 166.18% 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 0.92 0.95 0.96 1.07 0.98 0.98 0.99 -4.76%
  QoQ % -3.16% -1.04% -10.28% 9.18% 0.00% -1.01% -
  Horiz. % 92.93% 95.96% 96.97% 108.08% 98.99% 98.99% 100.00%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 28/02/18 30/11/17 29/08/17 30/05/17 28/02/17 29/11/16 30/08/16 -
Price 8.2100 8.3600 8.4300 8.4200 8.5300 8.5000 8.5000 -
P/RPS 0.36 0.37 0.37 0.40 0.43 0.46 0.52 -21.69%
  QoQ % -2.70% 0.00% -7.50% -6.98% -6.52% -11.54% -
  Horiz. % 69.23% 71.15% 71.15% 76.92% 82.69% 88.46% 100.00%
P/EPS 19.38 36.55 50.58 51.90 35.45 88.52 148.41 -74.17%
  QoQ % -46.98% -27.74% -2.54% 46.40% -59.95% -40.35% -
  Horiz. % 13.06% 24.63% 34.08% 34.97% 23.89% 59.65% 100.00%
EY 5.16 2.74 1.98 1.93 2.82 1.13 0.67 288.54%
  QoQ % 88.32% 38.38% 2.59% -31.56% 149.56% 68.66% -
  Horiz. % 770.15% 408.96% 295.52% 288.06% 420.90% 168.66% 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 0.91 0.95 0.97 1.05 0.98 0.98 0.99 -5.45%
  QoQ % -4.21% -2.06% -7.62% 7.14% 0.00% -1.01% -
  Horiz. % 91.92% 95.96% 97.98% 106.06% 98.99% 98.99% 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

2107 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 2.000.00 
 KOTRA 3.100.00 
 UCREST 0.150.00 
 PUC 0.140.00 
 WILLOW 0.440.00 
 EAH-WE 0.0150.00 
 IRIS 0.3550.00 
 TOPGLOV-C79 0.1850.00 
 BTECH 0.5450.00 
 3A 0.840.00 

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