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
30/06/20 30/06/19 30/06/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 1,586,072 1,355,248 1,521,538 1,873,496 1,304,792 1,214,660 1,471,584 1.21%
  YoY % 17.03% -10.93% -18.79% 43.59% 7.42% -17.46% -
  Horiz. % 107.78% 92.09% 103.39% 127.31% 88.67% 82.54% 100.00%
PBT 25,008 -88,556 5,302 20,140 54,352 4,940 29,580 -2.65%
  YoY % 128.24% -1,770.24% -73.67% -62.95% 1,000.24% -83.30% -
  Horiz. % 84.54% -299.38% 17.92% 68.09% 183.75% 16.70% 100.00%
Tax -6,856 17,732 -3,730 -7,820 -13,540 -4,340 -8,476 -3.33%
  YoY % -138.66% 575.39% 52.30% 42.25% -211.98% 48.80% -
  Horiz. % 80.89% -209.20% 44.01% 92.26% 159.75% 51.20% 100.00%
NP 18,152 -70,824 1,572 12,320 40,812 600 21,104 -2.38%
  YoY % 125.63% -4,605.34% -87.24% -69.81% 6,702.00% -97.16% -
  Horiz. % 86.01% -335.60% 7.45% 58.38% 193.39% 2.84% 100.00%
NP to SH 17,660 -70,320 1,234 10,712 40,036 572 20,596 -2.43%
  YoY % 125.11% -5,798.54% -88.48% -73.24% 6,899.30% -97.22% -
  Horiz. % 85.74% -341.43% 5.99% 52.01% 194.39% 2.78% 100.00%
Tax Rate 27.42 % - % 70.35 % 38.83 % 24.91 % 87.85 % 28.65 % -0.70%
  YoY % 0.00% 0.00% 81.17% 55.88% -71.64% 206.63% -
  Horiz. % 95.71% 0.00% 245.55% 135.53% 86.95% 306.63% 100.00%
Total Cost 1,567,920 1,426,072 1,519,966 1,861,176 1,263,980 1,214,060 1,450,480 1.25%
  YoY % 9.95% -6.18% -18.33% 47.25% 4.11% -16.30% -
  Horiz. % 108.10% 98.32% 104.79% 128.31% 87.14% 83.70% 100.00%
Net Worth 572,219 545,104 603,074 748,611 800,360 800,360 776,555 -4.76%
  YoY % 4.97% -9.61% -19.44% -6.47% 0.00% 3.07% -
  Horiz. % 73.69% 70.20% 77.66% 96.40% 103.07% 103.07% 100.00%
Dividend
30/06/20 30/06/19 30/06/18 31/03/17 31/03/16 31/03/15 31/03/14 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
30/06/20 30/06/19 30/06/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 572,219 545,104 603,074 748,611 800,360 800,360 776,555 -4.76%
  YoY % 4.97% -9.61% -19.44% -6.47% 0.00% 3.07% -
  Horiz. % 73.69% 70.20% 77.66% 96.40% 103.07% 103.07% 100.00%
NOSH 93,500 93,500 93,500 93,576 93,500 93,500 93,448 0.01%
  YoY % 0.00% 0.00% -0.08% 0.08% 0.00% 0.06% -
  Horiz. % 100.06% 100.06% 100.06% 100.14% 100.06% 100.06% 100.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 1.14 % -5.23 % 0.10 % 0.66 % 3.13 % 0.05 % 1.43 % -3.56%
  YoY % 121.80% -5,330.00% -84.85% -78.91% 6,160.00% -96.50% -
  Horiz. % 79.72% -365.73% 6.99% 46.15% 218.88% 3.50% 100.00%
ROE 3.09 % -12.90 % 0.20 % 1.43 % 5.00 % 0.07 % 2.65 % 2.49%
  YoY % 123.95% -6,550.00% -86.01% -71.40% 7,042.86% -97.36% -
  Horiz. % 116.60% -486.79% 7.55% 53.96% 188.68% 2.64% 100.00%
Per Share
30/06/20 30/06/19 30/06/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 1,696.33 1,449.46 1,627.31 2,002.10 1,395.50 1,299.10 1,574.76 1.20%
  YoY % 17.03% -10.93% -18.72% 43.47% 7.42% -17.50% -
  Horiz. % 107.72% 92.04% 103.34% 127.14% 88.62% 82.50% 100.00%
EPS 18.88 -75.20 1.32 11.44 42.80 0.60 22.04 -2.44%
  YoY % 125.11% -5,796.97% -88.46% -73.27% 7,033.33% -97.28% -
  Horiz. % 85.66% -341.20% 5.99% 51.91% 194.19% 2.72% 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 6.1200 5.8300 6.4500 8.0000 8.5600 8.5600 8.3100 -4.77%
  YoY % 4.97% -9.61% -19.38% -6.54% 0.00% 3.01% -
  Horiz. % 73.65% 70.16% 77.62% 96.27% 103.01% 103.01% 100.00%
Adjusted Per Share Value based on latest NOSH - 93,500
30/06/20 30/06/19 30/06/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 1,696.33 1,449.46 1,627.31 2,003.74 1,395.50 1,299.10 1,573.89 1.20%
  YoY % 17.03% -10.93% -18.79% 43.59% 7.42% -17.46% -
  Horiz. % 107.78% 92.09% 103.39% 127.31% 88.67% 82.54% 100.00%
EPS 18.88 -75.20 1.32 11.46 42.80 0.60 22.03 -2.44%
  YoY % 125.11% -5,796.97% -88.48% -73.22% 7,033.33% -97.28% -
  Horiz. % 85.70% -341.35% 5.99% 52.02% 194.28% 2.72% 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 6.1200 5.8300 6.4500 8.0065 8.5600 8.5600 8.3054 -4.76%
  YoY % 4.97% -9.61% -19.44% -6.47% 0.00% 3.07% -
  Horiz. % 73.69% 70.20% 77.66% 96.40% 103.07% 103.07% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 30/06/20 28/06/19 29/06/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 6.0000 6.5500 8.0000 8.5300 8.7000 8.2000 8.9000 -
P/RPS 0.35 0.45 0.49 0.43 0.62 0.63 0.57 -7.50%
  YoY % -22.22% -8.16% 13.95% -30.65% -1.59% 10.53% -
  Horiz. % 61.40% 78.95% 85.96% 75.44% 108.77% 110.53% 100.00%
P/EPS 31.77 -8.71 606.16 74.52 20.32 1,340.38 40.38 -3.76%
  YoY % 464.75% -101.44% 713.42% 266.73% -98.48% 3,219.42% -
  Horiz. % 78.68% -21.57% 1,501.14% 184.55% 50.32% 3,319.42% 100.00%
EY 3.15 -11.48 0.16 1.34 4.92 0.07 2.48 3.90%
  YoY % 127.44% -7,275.00% -88.06% -72.76% 6,928.57% -97.18% -
  Horiz. % 127.02% -462.90% 6.45% 54.03% 198.39% 2.82% 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 0.98 1.12 1.24 1.07 1.02 0.96 1.07 -1.39%
  YoY % -12.50% -9.68% 15.89% 4.90% 6.25% -10.28% -
  Horiz. % 91.59% 104.67% 115.89% 100.00% 95.33% 89.72% 100.00%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 28/08/20 30/08/19 30/08/18 30/05/17 30/05/16 28/05/15 28/05/14 -
Price 7.0000 6.6300 7.3000 8.4200 8.7500 8.0500 8.7000 -
P/RPS 0.41 0.46 0.45 0.42 0.63 0.62 0.55 -4.59%
  YoY % -10.87% 2.22% 7.14% -33.33% 1.61% 12.73% -
  Horiz. % 74.55% 83.64% 81.82% 76.36% 114.55% 112.73% 100.00%
P/EPS 37.06 -8.82 553.12 73.55 20.43 1,315.87 39.47 -1.00%
  YoY % 520.18% -101.59% 652.03% 260.01% -98.45% 3,233.85% -
  Horiz. % 93.89% -22.35% 1,401.37% 186.34% 51.76% 3,333.85% 100.00%
EY 2.70 -11.34 0.18 1.36 4.89 0.08 2.53 1.05%
  YoY % 123.81% -6,400.00% -86.76% -72.19% 6,012.50% -96.84% -
  Horiz. % 106.72% -448.22% 7.11% 53.75% 193.28% 3.16% 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 1.14 1.13 1.05 1.02 0.94 1.05 1.32%
  YoY % 0.00% 0.88% 7.62% 2.94% 8.51% -10.48% -
  Horiz. % 108.57% 108.57% 107.62% 100.00% 97.14% 89.52% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

782  345  529  807 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.20+0.03 
 VIVOCOM 0.805-0.05 
 IRIS 0.355+0.055 
 KANGER 0.180.00 
 EAH 0.035+0.005 
 XDL 0.070.00 
 ASIABIO-OR 0.01-0.025 
 KNM 0.205-0.005 
 KSTAR 0.305-0.03 
 AT-WC 0.20+0.045 

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