Highlights

[BLDPLNT] QoQ TTM Result on 2019-03-31 [#0]

Stock [BLDPLNT]: BLD PLANTATION BHD
Announcement Date 31-May-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2019
31-Mar-2019
Profit Trend QoQ -     -14.98%    YoY -     -250.07%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 1,775,240 1,830,630 1,754,151 1,812,570 1,906,290 2,032,835 2,134,642 -11.60%
  QoQ % -3.03% 4.36% -3.22% -4.92% -6.23% -4.77% -
  Horiz. % 83.16% 85.76% 82.18% 84.91% 89.30% 95.23% 100.00%
PBT -87,336 -66,596 -48,838 8,894 45,427 50,233 56,557 -
  QoQ % -31.14% -36.36% -649.11% -80.42% -9.57% -11.18% -
  Horiz. % -154.42% -117.75% -86.35% 15.73% 80.32% 88.82% 100.00%
Tax 17,856 13,305 2,772 -4,391 -13,255 -14,438 -15,927 -
  QoQ % 34.21% 379.98% 163.13% 66.87% 8.19% 9.35% -
  Horiz. % -112.11% -83.54% -17.40% 27.57% 83.22% 90.65% 100.00%
NP -69,480 -53,291 -46,066 4,503 32,172 35,795 40,630 -
  QoQ % -30.38% -15.68% -1,123.01% -86.00% -10.12% -11.90% -
  Horiz. % -171.01% -131.16% -113.38% 11.08% 79.18% 88.10% 100.00%
NP to SH -68,695 -52,657 -45,796 4,268 31,696 35,089 39,602 -
  QoQ % -30.46% -14.98% -1,173.01% -86.53% -9.67% -11.40% -
  Horiz. % -173.46% -132.97% -115.64% 10.78% 80.04% 88.60% 100.00%
Tax Rate - % - % - % 49.37 % 29.18 % 28.74 % 28.16 % -
  QoQ % 0.00% 0.00% 0.00% 69.19% 1.53% 2.06% -
  Horiz. % 0.00% 0.00% 0.00% 175.32% 103.62% 102.06% 100.00%
Total Cost 1,844,720 1,883,921 1,800,217 1,808,067 1,874,118 1,997,040 2,094,012 -8.12%
  QoQ % -2.08% 4.65% -0.43% -3.52% -6.16% -4.63% -
  Horiz. % 88.10% 89.97% 85.97% 86.34% 89.50% 95.37% 100.00%
Net Worth 545,104 561,935 565,675 586,244 603,074 607,750 847,110 -25.53%
  QoQ % -3.00% -0.66% -3.51% -2.79% -0.77% -28.26% -
  Horiz. % 64.35% 66.34% 66.78% 69.21% 71.19% 71.74% 100.00%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 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
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 545,104 561,935 565,675 586,244 603,074 607,750 847,110 -25.53%
  QoQ % -3.00% -0.66% -3.51% -2.79% -0.77% -28.26% -
  Horiz. % 64.35% 66.34% 66.78% 69.21% 71.19% 71.74% 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
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin -3.91 % -2.91 % -2.63 % 0.25 % 1.69 % 1.76 % 1.90 % -
  QoQ % -34.36% -10.65% -1,152.00% -85.21% -3.98% -7.37% -
  Horiz. % -205.79% -153.16% -138.42% 13.16% 88.95% 92.63% 100.00%
ROE -12.60 % -9.37 % -8.10 % 0.73 % 5.26 % 5.77 % 4.67 % -
  QoQ % -34.47% -15.68% -1,209.59% -86.12% -8.84% 23.55% -
  Horiz. % -269.81% -200.64% -173.45% 15.63% 112.63% 123.55% 100.00%
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 1,898.65 1,957.89 1,876.10 1,938.58 2,038.81 2,174.16 2,283.04 -11.60%
  QoQ % -3.03% 4.36% -3.22% -4.92% -6.23% -4.77% -
  Horiz. % 83.16% 85.76% 82.18% 84.91% 89.30% 95.23% 100.00%
EPS -73.47 -56.32 -48.98 4.56 33.90 37.53 42.36 -
  QoQ % -30.45% -14.99% -1,174.12% -86.55% -9.67% -11.40% -
  Horiz. % -173.44% -132.96% -115.63% 10.76% 80.03% 88.60% 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 5.8300 6.0100 6.0500 6.2700 6.4500 6.5000 9.0600 -25.53%
  QoQ % -3.00% -0.66% -3.51% -2.79% -0.77% -28.26% -
  Horiz. % 64.35% 66.34% 66.78% 69.21% 71.19% 71.74% 100.00%
Adjusted Per Share Value based on latest NOSH - 93,500
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 1,898.65 1,957.89 1,876.10 1,938.58 2,038.81 2,174.16 2,283.04 -11.60%
  QoQ % -3.03% 4.36% -3.22% -4.92% -6.23% -4.77% -
  Horiz. % 83.16% 85.76% 82.18% 84.91% 89.30% 95.23% 100.00%
EPS -73.47 -56.32 -48.98 4.56 33.90 37.53 42.36 -
  QoQ % -30.45% -14.99% -1,174.12% -86.55% -9.67% -11.40% -
  Horiz. % -173.44% -132.96% -115.63% 10.76% 80.03% 88.60% 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 5.8300 6.0100 6.0500 6.2700 6.4500 6.5000 9.0600 -25.53%
  QoQ % -3.00% -0.66% -3.51% -2.79% -0.77% -28.26% -
  Horiz. % 64.35% 66.34% 66.78% 69.21% 71.19% 71.74% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 6.5500 6.7200 7.5400 7.0000 8.0000 8.0900 8.3400 -
P/RPS 0.34 0.34 0.40 0.36 0.39 0.37 0.37 -5.50%
  QoQ % 0.00% -15.00% 11.11% -7.69% 5.41% 0.00% -
  Horiz. % 91.89% 91.89% 108.11% 97.30% 105.41% 100.00% 100.00%
P/EPS -8.92 -11.93 -15.39 153.35 23.60 21.56 19.69 -
  QoQ % 25.23% 22.48% -110.04% 549.79% 9.46% 9.50% -
  Horiz. % -45.30% -60.59% -78.16% 778.82% 119.86% 109.50% 100.00%
EY -11.22 -8.38 -6.50 0.65 4.24 4.64 5.08 -
  QoQ % -33.89% -28.92% -1,100.00% -84.67% -8.62% -8.66% -
  Horiz. % -220.87% -164.96% -127.95% 12.80% 83.46% 91.34% 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 1.12 1.25 1.12 1.24 1.24 0.92 14.05%
  QoQ % 0.00% -10.40% 11.61% -9.68% 0.00% 34.78% -
  Horiz. % 121.74% 121.74% 135.87% 121.74% 134.78% 134.78% 100.00%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 30/08/19 31/05/19 27/02/19 27/11/18 30/08/18 31/05/18 28/02/18 -
Price 6.6300 6.5500 6.9600 7.0000 7.3000 8.0100 8.2100 -
P/RPS 0.35 0.33 0.37 0.36 0.36 0.37 0.36 -1.87%
  QoQ % 6.06% -10.81% 2.78% 0.00% -2.70% 2.78% -
  Horiz. % 97.22% 91.67% 102.78% 100.00% 100.00% 102.78% 100.00%
P/EPS -9.02 -11.63 -14.21 153.35 21.53 21.34 19.38 -
  QoQ % 22.44% 18.16% -109.27% 612.26% 0.89% 10.11% -
  Horiz. % -46.54% -60.01% -73.32% 791.28% 111.09% 110.11% 100.00%
EY -11.08 -8.60 -7.04 0.65 4.64 4.69 5.16 -
  QoQ % -28.84% -22.16% -1,183.08% -85.99% -1.07% -9.11% -
  Horiz. % -214.73% -166.67% -136.43% 12.60% 89.92% 90.89% 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 1.14 1.09 1.15 1.12 1.13 1.23 0.91 16.26%
  QoQ % 4.59% -5.22% 2.68% -0.88% -8.13% 35.16% -
  Horiz. % 125.27% 119.78% 126.37% 123.08% 124.18% 135.16% 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.
 


 

360  308  555  778 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.290.00 
 HSI-H8F 0.42+0.025 
 XOX 0.0450.00 
 HSI-C7K 0.335-0.025 
 NETX 0.020.00 
 TRIVE 0.0150.00 
 IFCAMSC 0.53+0.04 
 PERDANA 0.435-0.025 
 VELESTO 0.38-0.01 
 JAKS 1.36+0.20 
Partners & Brokers