Highlights

[BLDPLNT] YoY Annual (Unaudited) 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 YoY -     467.21%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/03/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 2,197,197 1,754,151 2,134,642 1,847,519 1,445,443 1,558,192 1,634,466 5.80%
  YoY % 25.26% -17.82% 15.54% 27.82% -7.24% -4.67% -
  Horiz. % 134.43% 107.32% 130.60% 113.04% 88.44% 95.33% 100.00%
PBT -62,546 -48,838 56,557 41,315 -11,889 46,667 36,525 -
  YoY % -28.07% -186.35% 36.89% 447.51% -125.48% 27.77% -
  Horiz. % -171.24% -133.71% 154.84% 113.11% -32.55% 127.77% 100.00%
Tax 11,558 2,772 -15,927 -18,020 6,014 -13,767 328 97.11%
  YoY % 316.96% 117.40% 11.61% -399.63% 143.68% -4,297.26% -
  Horiz. % 3,523.78% 845.12% -4,855.79% -5,493.90% 1,833.54% -4,197.26% 100.00%
NP -50,988 -46,066 40,630 23,295 -5,875 32,900 36,853 -
  YoY % -10.68% -213.38% 74.42% 496.51% -117.86% -10.73% -
  Horiz. % -138.36% -125.00% 110.25% 63.21% -15.94% 89.27% 100.00%
NP to SH -50,498 -45,796 39,602 22,499 -6,127 33,178 37,063 -
  YoY % -10.27% -215.64% 76.02% 467.21% -118.47% -10.48% -
  Horiz. % -136.25% -123.56% 106.85% 60.70% -16.53% 89.52% 100.00%
Tax Rate - % - % 28.16 % 43.62 % - % 29.50 % -0.90 % -
  YoY % 0.00% 0.00% -35.44% 0.00% 0.00% 3,377.78% -
  Horiz. % 0.00% 0.00% -3,128.89% -4,846.67% 0.00% -3,277.78% 100.00%
Total Cost 2,248,185 1,800,217 2,094,012 1,824,224 1,451,318 1,525,292 1,597,613 6.72%
  YoY % 24.88% -14.03% 14.79% 25.69% -4.85% -4.53% -
  Horiz. % 140.72% 112.68% 131.07% 114.18% 90.84% 95.47% 100.00%
Net Worth 561,935 565,675 847,110 810,645 790,074 800,360 805,969 -6.64%
  YoY % -0.66% -33.22% 4.50% 2.60% -1.29% -0.70% -
  Horiz. % 69.72% 70.19% 105.10% 100.58% 98.03% 99.30% 100.00%
Dividend
31/03/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 561,935 565,675 847,110 810,645 790,074 800,360 805,969 -6.64%
  YoY % -0.66% -33.22% 4.50% 2.60% -1.29% -0.70% -
  Horiz. % 69.72% 70.19% 105.10% 100.58% 98.03% 99.30% 100.00%
NOSH 93,500 93,500 93,500 93,500 93,500 93,500 93,500 -
  YoY % 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
31/03/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin -2.32 % -2.63 % 1.90 % 1.26 % -0.41 % 2.11 % 2.25 % -
  YoY % 11.79% -238.42% 50.79% 407.32% -119.43% -6.22% -
  Horiz. % -103.11% -116.89% 84.44% 56.00% -18.22% 93.78% 100.00%
ROE -8.99 % -8.10 % 4.67 % 2.78 % -0.78 % 4.15 % 4.60 % -
  YoY % -10.99% -273.45% 67.99% 456.41% -118.80% -9.78% -
  Horiz. % -195.43% -176.09% 101.52% 60.43% -16.96% 90.22% 100.00%
Per Share
31/03/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 2,349.94 1,876.10 2,283.04 1,975.96 1,545.93 1,666.52 1,748.09 5.80%
  YoY % 25.26% -17.82% 15.54% 27.82% -7.24% -4.67% -
  Horiz. % 134.43% 107.32% 130.60% 113.04% 88.44% 95.33% 100.00%
EPS -54.01 -48.98 42.36 24.06 -6.55 35.48 41.39 -
  YoY % -10.27% -215.63% 76.06% 467.33% -118.46% -14.28% -
  Horiz. % -130.49% -118.34% 102.34% 58.13% -15.83% 85.72% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 6.0100 6.0500 9.0600 8.6700 8.4500 8.5600 8.6200 -6.64%
  YoY % -0.66% -33.22% 4.50% 2.60% -1.29% -0.70% -
  Horiz. % 69.72% 70.19% 105.10% 100.58% 98.03% 99.30% 100.00%
Adjusted Per Share Value based on latest NOSH - 93,500
31/03/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 2,349.94 1,876.10 2,283.04 1,975.96 1,545.93 1,666.52 1,748.09 5.80%
  YoY % 25.26% -17.82% 15.54% 27.82% -7.24% -4.67% -
  Horiz. % 134.43% 107.32% 130.60% 113.04% 88.44% 95.33% 100.00%
EPS -54.01 -48.98 42.36 24.06 -6.55 35.48 41.39 -
  YoY % -10.27% -215.63% 76.06% 467.33% -118.46% -14.28% -
  Horiz. % -130.49% -118.34% 102.34% 58.13% -15.83% 85.72% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 6.0100 6.0500 9.0600 8.6700 8.4500 8.5600 8.6200 -6.64%
  YoY % -0.66% -33.22% 4.50% 2.60% -1.29% -0.70% -
  Horiz. % 69.72% 70.19% 105.10% 100.58% 98.03% 99.30% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 29/03/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 6.7200 7.5400 8.3400 8.5000 9.2000 7.6500 8.9500 -
P/RPS 0.29 0.40 0.37 0.43 0.60 0.46 0.51 -10.20%
  YoY % -27.50% 8.11% -13.95% -28.33% 30.43% -9.80% -
  Horiz. % 56.86% 78.43% 72.55% 84.31% 117.65% 90.20% 100.00%
P/EPS -12.44 -15.39 19.69 35.32 -140.39 21.56 22.58 -
  YoY % 19.17% -178.16% -44.25% 125.16% -751.16% -4.52% -
  Horiz. % -55.09% -68.16% 87.20% 156.42% -621.74% 95.48% 100.00%
EY -8.04 -6.50 5.08 2.83 -0.71 4.64 4.43 -
  YoY % -23.69% -227.95% 79.51% 498.59% -115.30% 4.74% -
  Horiz. % -181.49% -146.73% 114.67% 63.88% -16.03% 104.74% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.12 1.25 0.92 0.98 1.09 0.89 1.04 1.42%
  YoY % -10.40% 35.87% -6.12% -10.09% 22.47% -14.42% -
  Horiz. % 107.69% 120.19% 88.46% 94.23% 104.81% 85.58% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/05/19 27/02/19 28/02/18 28/02/17 29/02/16 27/02/15 28/02/14 -
Price 6.5500 6.9600 8.2100 8.5300 9.2000 8.0000 8.8700 -
P/RPS 0.28 0.37 0.36 0.43 0.60 0.48 0.51 -10.79%
  YoY % -24.32% 2.78% -16.28% -28.33% 25.00% -5.88% -
  Horiz. % 54.90% 72.55% 70.59% 84.31% 117.65% 94.12% 100.00%
P/EPS -12.13 -14.21 19.38 35.45 -140.39 22.55 22.38 -
  YoY % 14.64% -173.32% -45.33% 125.25% -722.57% 0.76% -
  Horiz. % -54.20% -63.49% 86.60% 158.40% -627.30% 100.76% 100.00%
EY -8.25 -7.04 5.16 2.82 -0.71 4.44 4.47 -
  YoY % -17.19% -236.43% 82.98% 497.18% -115.99% -0.67% -
  Horiz. % -184.56% -157.49% 115.44% 63.09% -15.88% 99.33% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.09 1.15 0.91 0.98 1.09 0.93 1.03 1.08%
  YoY % -5.22% 26.37% -7.14% -10.09% 17.20% -9.71% -
  Horiz. % 105.83% 111.65% 88.35% 95.15% 105.83% 90.29% 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.
 


TOP ARTICLES

1. Will US attack China? Koon Yew Yin Koon Yew Yin's Blog
2. KPOWER, SOLARVEST, SAMAIDEN & PEKAT: Compare & Contrast their Prices, Earnings & Price to Book Value, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
3. FELDA is considering selling its stake in Encorp Bhd [6076] The Thinker Touch
4. PALM OIL WILL BE A BRIGHT SHINING STAR AS VERY HIGH PROFIT-GROWTH PHASE IS NOW ON-GOING, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
5. Fajarbaru Builder (7047) – Would you like to double your money in 3 months? Here is how… Axcapital's investment blog
6. BursaRangers Daily Technical Picks (27 September 2021) BursaRangers Daily Technical Picks
7. [转贴] Favco | 天然气价格上涨带来的启示 - investalone Good Articles to Share
8. MCA: 51% bumi equity for freight forwarders against country's goals of creating pro-business environment save malaysia!
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
 
 

2309 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 1.820.00 
 UCREST 0.280.00 
 PUC 0.140.00 
 WILLOW 0.4250.00 
 IRIS 0.230.00 
 3A 0.970.00 
 M3TECH 0.0550.00 
 LAMBO 0.070.00 
 NETX 0.1450.00 
 GHLSYS 1.860.00 
PARTNERS & BROKERS