Highlights

[BLDPLNT] YoY Annualized Quarter Result on 2017-06-30 [#2]

Stock [BLDPLNT]: BLD PLANTATION BHD
Announcement Date 29-Aug-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Jun-2017  [#2]
Profit Trend QoQ -     59.13%    YoY -     -44.87%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/19 30/09/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 1,570,342 1,636,961 1,978,242 1,445,586 1,287,398 1,529,306 1,425,162 1.56%
  YoY % -4.07% -17.25% 36.85% 12.29% -15.82% 7.31% -
  Horiz. % 110.19% 114.86% 138.81% 101.43% 90.33% 107.31% 100.00%
PBT -37,840 -24,302 27,562 44,018 14,496 35,872 23,740 -
  YoY % -55.70% -188.17% -37.38% 203.66% -59.59% 51.10% -
  Horiz. % -159.39% -102.37% 116.10% 185.42% 61.06% 151.10% 100.00%
Tax 5,160 3,028 -9,074 -12,666 -6,744 -10,130 -6,722 -
  YoY % 70.41% 133.37% 28.36% -87.81% 33.43% -50.70% -
  Horiz. % -76.76% -45.05% 134.99% 188.43% 100.33% 150.70% 100.00%
NP -32,680 -21,274 18,488 31,352 7,752 25,742 17,018 -
  YoY % -53.61% -215.07% -41.03% 304.44% -69.89% 51.26% -
  Horiz. % -192.03% -125.01% 108.64% 184.23% 45.55% 151.26% 100.00%
NP to SH -32,490 -21,529 17,046 30,918 7,448 25,612 17,610 -
  YoY % -50.91% -226.30% -44.87% 315.12% -70.92% 45.44% -
  Horiz. % -184.50% -122.26% 96.80% 175.57% 42.29% 145.44% 100.00%
Tax Rate - % - % 32.92 % 28.77 % 46.52 % 28.24 % 28.32 % -
  YoY % 0.00% 0.00% 14.42% -38.16% 64.73% -0.28% -
  Horiz. % 0.00% 0.00% 116.24% 101.59% 164.27% 99.72% 100.00%
Total Cost 1,603,022 1,658,235 1,959,754 1,414,234 1,279,646 1,503,564 1,408,144 2.09%
  YoY % -3.33% -15.39% 38.57% 10.52% -14.89% 6.78% -
  Horiz. % 113.84% 117.76% 139.17% 100.43% 90.87% 106.78% 100.00%
Net Worth 546,974 586,244 815,320 804,279 800,360 779,790 748,434 -4.89%
  YoY % -6.70% -28.10% 1.37% 0.49% 2.64% 4.19% -
  Horiz. % 73.08% 78.33% 108.94% 107.46% 106.94% 104.19% 100.00%
Dividend
30/09/19 30/09/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 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
30/09/19 30/09/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 546,974 586,244 815,320 804,279 800,360 779,790 748,434 -4.89%
  YoY % -6.70% -28.10% 1.37% 0.49% 2.64% 4.19% -
  Horiz. % 73.08% 78.33% 108.94% 107.46% 106.94% 104.19% 100.00%
NOSH 93,500 93,500 93,500 93,520 93,500 93,500 86,027 1.34%
  YoY % 0.00% 0.00% -0.02% 0.02% 0.00% 8.69% -
  Horiz. % 108.69% 108.69% 108.69% 108.71% 108.69% 108.69% 100.00%
Ratio Analysis
30/09/19 30/09/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin -2.08 % -1.30 % 0.93 % 2.17 % 0.60 % 1.68 % 1.19 % -
  YoY % -60.00% -239.78% -57.14% 261.67% -64.29% 41.18% -
  Horiz. % -174.79% -109.24% 78.15% 182.35% 50.42% 141.18% 100.00%
ROE -5.94 % -3.67 % 2.09 % 3.84 % 0.93 % 3.28 % 2.35 % -
  YoY % -61.85% -275.60% -45.57% 312.90% -71.65% 39.57% -
  Horiz. % -252.77% -156.17% 88.94% 163.40% 39.57% 139.57% 100.00%
Per Share
30/09/19 30/09/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 1,679.51 1,750.76 2,115.77 1,545.74 1,376.90 1,635.62 1,656.65 0.22%
  YoY % -4.07% -17.25% 36.88% 12.26% -15.82% -1.27% -
  Horiz. % 101.38% 105.68% 127.71% 93.31% 83.11% 98.73% 100.00%
EPS -34.74 -23.03 18.22 33.06 7.96 27.38 20.58 -
  YoY % -50.85% -226.40% -44.89% 315.33% -70.93% 33.04% -
  Horiz. % -168.80% -111.90% 88.53% 160.64% 38.68% 133.04% 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 5.8500 6.2700 8.7200 8.6000 8.5600 8.3400 8.7000 -6.15%
  YoY % -6.70% -28.10% 1.40% 0.47% 2.64% -4.14% -
  Horiz. % 67.24% 72.07% 100.23% 98.85% 98.39% 95.86% 100.00%
Adjusted Per Share Value based on latest NOSH - 93,500
30/09/19 30/09/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 1,679.51 1,750.76 2,115.77 1,546.08 1,376.90 1,635.62 1,524.24 1.56%
  YoY % -4.07% -17.25% 36.85% 12.29% -15.82% 7.31% -
  Horiz. % 110.19% 114.86% 138.81% 101.43% 90.33% 107.31% 100.00%
EPS -34.74 -23.03 18.22 33.07 7.96 27.38 18.83 -
  YoY % -50.85% -226.40% -44.90% 315.45% -70.93% 45.41% -
  Horiz. % -184.49% -122.30% 96.76% 175.62% 42.27% 145.41% 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 5.8500 6.2700 8.7200 8.6019 8.5600 8.3400 8.0047 -4.89%
  YoY % -6.70% -28.10% 1.37% 0.49% 2.64% 4.19% -
  Horiz. % 73.08% 78.33% 108.94% 107.46% 106.94% 104.19% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 30/09/19 28/09/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 5.8500 7.0000 8.3800 8.4800 8.0000 8.3200 8.5000 -
P/RPS 0.35 0.40 0.40 0.55 0.58 0.51 0.51 -5.84%
  YoY % -12.50% 0.00% -27.27% -5.17% 13.73% 0.00% -
  Horiz. % 68.63% 78.43% 78.43% 107.84% 113.73% 100.00% 100.00%
P/EPS -16.84 -30.40 45.97 25.65 100.43 30.37 41.52 -
  YoY % 44.61% -166.13% 79.22% -74.46% 230.69% -26.85% -
  Horiz. % -40.56% -73.22% 110.72% 61.78% 241.88% 73.15% 100.00%
EY -5.94 -3.29 2.18 3.90 1.00 3.29 2.41 -
  YoY % -80.55% -250.92% -44.10% 290.00% -69.60% 36.51% -
  Horiz. % -246.47% -136.51% 90.46% 161.83% 41.49% 136.51% 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 1.00 1.12 0.96 0.99 0.93 1.00 0.98 0.32%
  YoY % -10.71% 16.67% -3.03% 6.45% -7.00% 2.04% -
  Horiz. % 102.04% 114.29% 97.96% 101.02% 94.90% 102.04% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 29/11/19 27/11/18 29/08/17 30/08/16 28/08/15 27/08/14 29/08/13 -
Price 5.4100 7.0000 8.4300 8.5000 8.1000 8.0200 8.5300 -
P/RPS 0.32 0.40 0.40 0.55 0.59 0.49 0.51 -7.18%
  YoY % -20.00% 0.00% -27.27% -6.78% 20.41% -3.92% -
  Horiz. % 62.75% 78.43% 78.43% 107.84% 115.69% 96.08% 100.00%
P/EPS -15.57 -30.40 46.24 25.71 101.69 29.28 41.67 -
  YoY % 48.78% -165.74% 79.85% -74.72% 247.30% -29.73% -
  Horiz. % -37.37% -72.95% 110.97% 61.70% 244.04% 70.27% 100.00%
EY -6.42 -3.29 2.16 3.89 0.98 3.42 2.40 -
  YoY % -95.14% -252.31% -44.47% 296.94% -71.35% 42.50% -
  Horiz. % -267.50% -137.08% 90.00% 162.08% 40.83% 142.50% 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 0.92 1.12 0.97 0.99 0.95 0.96 0.98 -1.01%
  YoY % -17.86% 15.46% -2.02% 4.21% -1.04% -2.04% -
  Horiz. % 93.88% 114.29% 98.98% 101.02% 96.94% 97.96% 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
 
 

466  507  457  438 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 K1 0.445+0.125 
 HLT-WA 0.655+0.30 
 BCMALL 0.355+0.13 
 LKL 0.85+0.295 
 KNM 0.25+0.035 
 K1-WC 0.295+0.155 
 NEXGRAM 0.025+0.01 
 FINTEC 0.065+0.015 
 CAREPLS 1.82+0.42 
 ARMADA 0.23+0.02 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers