Highlights

[BLDPLNT] YoY Annualized Quarter Result on 2018-06-30 [#1]

Stock [BLDPLNT]: BLD PLANTATION BHD
Announcement Date 30-Aug-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Jun-2018  [#1]
Profit Trend QoQ -     -85.71%    YoY -     -92.76%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/19 30/06/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 1,355,248 1,521,538 1,873,496 1,304,792 1,214,660 1,471,584 1,479,692 -1.40%
  YoY % -10.93% -18.79% 43.59% 7.42% -17.46% -0.55% -
  Horiz. % 91.59% 102.83% 126.61% 88.18% 82.09% 99.45% 100.00%
PBT -88,556 5,302 20,140 54,352 4,940 29,580 7,348 -
  YoY % -1,770.24% -73.67% -62.95% 1,000.24% -83.30% 302.56% -
  Horiz. % -1,205.17% 72.16% 274.09% 739.68% 67.23% 402.56% 100.00%
Tax 17,732 -3,730 -7,820 -13,540 -4,340 -8,476 -1,868 -
  YoY % 575.39% 52.30% 42.25% -211.98% 48.80% -353.75% -
  Horiz. % -949.25% 199.68% 418.63% 724.84% 232.33% 453.75% 100.00%
NP -70,824 1,572 12,320 40,812 600 21,104 5,480 -
  YoY % -4,605.34% -87.24% -69.81% 6,702.00% -97.16% 285.11% -
  Horiz. % -1,292.41% 28.69% 224.82% 744.74% 10.95% 385.11% 100.00%
NP to SH -70,320 1,234 10,712 40,036 572 20,596 6,212 -
  YoY % -5,798.54% -88.48% -73.24% 6,899.30% -97.22% 231.55% -
  Horiz. % -1,132.00% 19.86% 172.44% 644.49% 9.21% 331.55% 100.00%
Tax Rate - % 70.35 % 38.83 % 24.91 % 87.85 % 28.65 % 25.42 % -
  YoY % 0.00% 81.17% 55.88% -71.64% 206.63% 12.71% -
  Horiz. % 0.00% 276.75% 152.75% 97.99% 345.59% 112.71% 100.00%
Total Cost 1,426,072 1,519,966 1,861,176 1,263,980 1,214,060 1,450,480 1,474,212 -0.53%
  YoY % -6.18% -18.33% 47.25% 4.11% -16.30% -1.61% -
  Horiz. % 96.73% 103.10% 126.25% 85.74% 82.35% 98.39% 100.00%
Net Worth 545,104 603,074 748,611 800,360 800,360 776,555 673,815 -3.33%
  YoY % -9.61% -19.44% -6.47% 0.00% 3.07% 15.25% -
  Horiz. % 80.90% 89.50% 111.10% 118.78% 118.78% 115.25% 100.00%
Dividend
30/06/19 30/06/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 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
30/06/19 30/06/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 545,104 603,074 748,611 800,360 800,360 776,555 673,815 -3.33%
  YoY % -9.61% -19.44% -6.47% 0.00% 3.07% 15.25% -
  Horiz. % 80.90% 89.50% 111.10% 118.78% 118.78% 115.25% 100.00%
NOSH 93,500 93,500 93,576 93,500 93,500 93,448 84,863 1.56%
  YoY % 0.00% -0.08% 0.08% 0.00% 0.06% 10.12% -
  Horiz. % 110.18% 110.18% 110.27% 110.18% 110.18% 110.12% 100.00%
Ratio Analysis
30/06/19 30/06/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin -5.23 % 0.10 % 0.66 % 3.13 % 0.05 % 1.43 % 0.37 % -
  YoY % -5,330.00% -84.85% -78.91% 6,160.00% -96.50% 286.49% -
  Horiz. % -1,413.51% 27.03% 178.38% 845.95% 13.51% 386.49% 100.00%
ROE -12.90 % 0.20 % 1.43 % 5.00 % 0.07 % 2.65 % 0.92 % -
  YoY % -6,550.00% -86.01% -71.40% 7,042.86% -97.36% 188.04% -
  Horiz. % -1,402.17% 21.74% 155.43% 543.48% 7.61% 288.04% 100.00%
Per Share
30/06/19 30/06/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 1,449.46 1,627.31 2,002.10 1,395.50 1,299.10 1,574.76 1,743.62 -2.91%
  YoY % -10.93% -18.72% 43.47% 7.42% -17.50% -9.68% -
  Horiz. % 83.13% 93.33% 114.82% 80.03% 74.51% 90.32% 100.00%
EPS -75.20 1.32 11.44 42.80 0.60 22.04 7.32 -
  YoY % -5,796.97% -88.46% -73.27% 7,033.33% -97.28% 201.09% -
  Horiz. % -1,027.32% 18.03% 156.28% 584.70% 8.20% 301.09% 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 5.8300 6.4500 8.0000 8.5600 8.5600 8.3100 7.9400 -4.82%
  YoY % -9.61% -19.38% -6.54% 0.00% 3.01% 4.66% -
  Horiz. % 73.43% 81.23% 100.76% 107.81% 107.81% 104.66% 100.00%
Adjusted Per Share Value based on latest NOSH - 93,500
30/06/19 30/06/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 1,449.46 1,627.31 2,003.74 1,395.50 1,299.10 1,573.89 1,582.56 -1.40%
  YoY % -10.93% -18.79% 43.59% 7.42% -17.46% -0.55% -
  Horiz. % 91.59% 102.83% 126.61% 88.18% 82.09% 99.45% 100.00%
EPS -75.20 1.32 11.46 42.80 0.60 22.03 6.64 -
  YoY % -5,796.97% -88.48% -73.22% 7,033.33% -97.28% 231.78% -
  Horiz. % -1,132.53% 19.88% 172.59% 644.58% 9.04% 331.78% 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 5.8300 6.4500 8.0065 8.5600 8.5600 8.3054 7.2066 -3.33%
  YoY % -9.61% -19.44% -6.47% 0.00% 3.07% 15.25% -
  Horiz. % 80.90% 89.50% 111.10% 118.78% 118.78% 115.25% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 28/06/19 29/06/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 6.5500 8.0000 8.5300 8.7000 8.2000 8.9000 8.3700 -
P/RPS 0.45 0.49 0.43 0.62 0.63 0.57 0.48 -1.03%
  YoY % -8.16% 13.95% -30.65% -1.59% 10.53% 18.75% -
  Horiz. % 93.75% 102.08% 89.58% 129.17% 131.25% 118.75% 100.00%
P/EPS -8.71 606.16 74.52 20.32 1,340.38 40.38 114.34 -
  YoY % -101.44% 713.42% 266.73% -98.48% 3,219.42% -64.68% -
  Horiz. % -7.62% 530.14% 65.17% 17.77% 1,172.28% 35.32% 100.00%
EY -11.48 0.16 1.34 4.92 0.07 2.48 0.87 -
  YoY % -7,275.00% -88.06% -72.76% 6,928.57% -97.18% 185.06% -
  Horiz. % -1,319.54% 18.39% 154.02% 565.52% 8.05% 285.06% 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 1.24 1.07 1.02 0.96 1.07 1.05 1.04%
  YoY % -9.68% 15.89% 4.90% 6.25% -10.28% 1.90% -
  Horiz. % 106.67% 118.10% 101.90% 97.14% 91.43% 101.90% 100.00%
Price Multiplier on Announcement Date
30/06/19 30/06/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 30/08/19 30/08/18 30/05/17 30/05/16 28/05/15 28/05/14 31/05/13 -
Price 6.6300 7.3000 8.4200 8.7500 8.0500 8.7000 8.7500 -
P/RPS 0.46 0.45 0.42 0.63 0.62 0.55 0.50 -1.32%
  YoY % 2.22% 7.14% -33.33% 1.61% 12.73% 10.00% -
  Horiz. % 92.00% 90.00% 84.00% 126.00% 124.00% 110.00% 100.00%
P/EPS -8.82 553.12 73.55 20.43 1,315.87 39.47 119.54 -
  YoY % -101.59% 652.03% 260.01% -98.45% 3,233.85% -66.98% -
  Horiz. % -7.38% 462.71% 61.53% 17.09% 1,100.78% 33.02% 100.00%
EY -11.34 0.18 1.36 4.89 0.08 2.53 0.84 -
  YoY % -6,400.00% -86.76% -72.19% 6,012.50% -96.84% 201.19% -
  Horiz. % -1,350.00% 21.43% 161.90% 582.14% 9.52% 301.19% 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 1.14 1.13 1.05 1.02 0.94 1.05 1.10 0.57%
  YoY % 0.88% 7.62% 2.94% 8.51% -10.48% -4.55% -
  Horiz. % 103.64% 102.73% 95.45% 92.73% 85.45% 95.45% 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.
 


 

2001 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.830.00 
 KOTRA 2.090.00 
 UCREST 0.160.00 
 PINEAPP 0.3850.00 
 PUC 0.0550.00 
 WILLOW 0.4450.00 
 IRIS 0.140.00 
 TOPGLOV-C60 0.0650.00 
 BTECH 0.2250.00 
 3A 0.8050.00 
Partners & Brokers