Highlights

[BLDPLNT] YoY Annualized Quarter Result on 2018-09-30 [#2]

Stock [BLDPLNT]: BLD PLANTATION BHD
Announcement Date 27-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Sep-2018  [#2]
Profit Trend QoQ -     -1,844.68%    YoY -     -184.16%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/20 30/09/19 30/09/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 1,828,108 1,570,342 1,636,961 1,978,242 1,445,586 1,287,398 1,529,306 2.89%
  YoY % 16.41% -4.07% -17.25% 36.85% 12.29% -15.82% -
  Horiz. % 119.54% 102.68% 107.04% 129.36% 94.53% 84.18% 100.00%
PBT 64,036 -37,840 -24,302 27,562 44,018 14,496 35,872 9.70%
  YoY % 269.23% -55.70% -188.17% -37.38% 203.66% -59.59% -
  Horiz. % 178.51% -105.49% -67.75% 76.83% 122.71% 40.41% 100.00%
Tax -15,468 5,160 3,028 -9,074 -12,666 -6,744 -10,130 7.00%
  YoY % -399.77% 70.41% 133.37% 28.36% -87.81% 33.43% -
  Horiz. % 152.69% -50.94% -29.89% 89.58% 125.03% 66.57% 100.00%
NP 48,568 -32,680 -21,274 18,488 31,352 7,752 25,742 10.68%
  YoY % 248.62% -53.61% -215.07% -41.03% 304.44% -69.89% -
  Horiz. % 188.67% -126.95% -82.65% 71.82% 121.79% 30.11% 100.00%
NP to SH 47,786 -32,490 -21,529 17,046 30,918 7,448 25,612 10.48%
  YoY % 247.08% -50.91% -226.30% -44.87% 315.12% -70.92% -
  Horiz. % 186.58% -126.85% -84.06% 66.55% 120.72% 29.08% 100.00%
Tax Rate 24.16 % - % - % 32.92 % 28.77 % 46.52 % 28.24 % -2.46%
  YoY % 0.00% 0.00% 0.00% 14.42% -38.16% 64.73% -
  Horiz. % 85.55% 0.00% 0.00% 116.57% 101.88% 164.73% 100.00%
Total Cost 1,779,540 1,603,022 1,658,235 1,959,754 1,414,234 1,279,646 1,503,564 2.73%
  YoY % 11.01% -3.33% -15.39% 38.57% 10.52% -14.89% -
  Horiz. % 118.35% 106.61% 110.29% 130.34% 94.06% 85.11% 100.00%
Net Worth 591,854 546,974 586,244 815,320 804,279 800,360 779,790 -4.31%
  YoY % 8.21% -6.70% -28.10% 1.37% 0.49% 2.64% -
  Horiz. % 75.90% 70.14% 75.18% 104.56% 103.14% 102.64% 100.00%
Dividend
30/09/20 30/09/19 30/09/18 30/06/17 30/06/16 30/06/15 30/06/14 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
30/09/20 30/09/19 30/09/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 591,854 546,974 586,244 815,320 804,279 800,360 779,790 -4.31%
  YoY % 8.21% -6.70% -28.10% 1.37% 0.49% 2.64% -
  Horiz. % 75.90% 70.14% 75.18% 104.56% 103.14% 102.64% 100.00%
NOSH 93,500 93,500 93,500 93,500 93,520 93,500 93,500 -
  YoY % 0.00% 0.00% 0.00% -0.02% 0.02% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.02% 100.00% 100.00%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 2.66 % -2.08 % -1.30 % 0.93 % 2.17 % 0.60 % 1.68 % 7.62%
  YoY % 227.88% -60.00% -239.78% -57.14% 261.67% -64.29% -
  Horiz. % 158.33% -123.81% -77.38% 55.36% 129.17% 35.71% 100.00%
ROE 8.07 % -5.94 % -3.67 % 2.09 % 3.84 % 0.93 % 3.28 % 15.47%
  YoY % 235.86% -61.85% -275.60% -45.57% 312.90% -71.65% -
  Horiz. % 246.04% -181.10% -111.89% 63.72% 117.07% 28.35% 100.00%
Per Share
30/09/20 30/09/19 30/09/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 1,955.20 1,679.51 1,750.76 2,115.77 1,545.74 1,376.90 1,635.62 2.89%
  YoY % 16.41% -4.07% -17.25% 36.88% 12.26% -15.82% -
  Horiz. % 119.54% 102.68% 107.04% 129.36% 94.50% 84.18% 100.00%
EPS 51.10 -34.74 -23.03 18.22 33.06 7.96 27.38 10.49%
  YoY % 247.09% -50.85% -226.40% -44.89% 315.33% -70.93% -
  Horiz. % 186.63% -126.88% -84.11% 66.54% 120.75% 29.07% 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 6.3300 5.8500 6.2700 8.7200 8.6000 8.5600 8.3400 -4.31%
  YoY % 8.21% -6.70% -28.10% 1.40% 0.47% 2.64% -
  Horiz. % 75.90% 70.14% 75.18% 104.56% 103.12% 102.64% 100.00%
Adjusted Per Share Value based on latest NOSH - 93,500
30/09/20 30/09/19 30/09/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 1,955.20 1,679.51 1,750.76 2,115.77 1,546.08 1,376.90 1,635.62 2.89%
  YoY % 16.41% -4.07% -17.25% 36.85% 12.29% -15.82% -
  Horiz. % 119.54% 102.68% 107.04% 129.36% 94.53% 84.18% 100.00%
EPS 51.10 -34.74 -23.03 18.22 33.07 7.96 27.38 10.49%
  YoY % 247.09% -50.85% -226.40% -44.90% 315.45% -70.93% -
  Horiz. % 186.63% -126.88% -84.11% 66.54% 120.78% 29.07% 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 6.3300 5.8500 6.2700 8.7200 8.6019 8.5600 8.3400 -4.31%
  YoY % 8.21% -6.70% -28.10% 1.37% 0.49% 2.64% -
  Horiz. % 75.90% 70.14% 75.18% 104.56% 103.14% 102.64% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/09/20 30/09/19 28/09/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 7.2900 5.8500 7.0000 8.3800 8.4800 8.0000 8.3200 -
P/RPS 0.37 0.35 0.40 0.40 0.55 0.58 0.51 -5.00%
  YoY % 5.71% -12.50% 0.00% -27.27% -5.17% 13.73% -
  Horiz. % 72.55% 68.63% 78.43% 78.43% 107.84% 113.73% 100.00%
P/EPS 14.26 -16.84 -30.40 45.97 25.65 100.43 30.37 -11.38%
  YoY % 184.68% 44.61% -166.13% 79.22% -74.46% 230.69% -
  Horiz. % 46.95% -55.45% -100.10% 151.37% 84.46% 330.69% 100.00%
EY 7.01 -5.94 -3.29 2.18 3.90 1.00 3.29 12.85%
  YoY % 218.01% -80.55% -250.92% -44.10% 290.00% -69.60% -
  Horiz. % 213.07% -180.55% -100.00% 66.26% 118.54% 30.40% 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 1.15 1.00 1.12 0.96 0.99 0.93 1.00 2.26%
  YoY % 15.00% -10.71% 16.67% -3.03% 6.45% -7.00% -
  Horiz. % 115.00% 100.00% 112.00% 96.00% 99.00% 93.00% 100.00%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/11/20 29/11/19 27/11/18 29/08/17 30/08/16 28/08/15 27/08/14 -
Price 7.6500 5.4100 7.0000 8.4300 8.5000 8.1000 8.0200 -
P/RPS 0.39 0.32 0.40 0.40 0.55 0.59 0.49 -3.58%
  YoY % 21.87% -20.00% 0.00% -27.27% -6.78% 20.41% -
  Horiz. % 79.59% 65.31% 81.63% 81.63% 112.24% 120.41% 100.00%
P/EPS 14.97 -15.57 -30.40 46.24 25.71 101.69 29.28 -10.17%
  YoY % 196.15% 48.78% -165.74% 79.85% -74.72% 247.30% -
  Horiz. % 51.13% -53.18% -103.83% 157.92% 87.81% 347.30% 100.00%
EY 6.68 -6.42 -3.29 2.16 3.89 0.98 3.42 11.29%
  YoY % 204.05% -95.14% -252.31% -44.47% 296.94% -71.35% -
  Horiz. % 195.32% -187.72% -96.20% 63.16% 113.74% 28.65% 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 1.21 0.92 1.12 0.97 0.99 0.95 0.96 3.77%
  YoY % 31.52% -17.86% 15.46% -2.02% 4.21% -1.04% -
  Horiz. % 126.04% 95.83% 116.67% 101.04% 103.12% 98.96% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

607  397  609  842 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PHB 0.030.00 
 AT 0.205+0.005 
 MTRONIC 0.12+0.01 
 PHB-WB 0.020.00 
 BIOHLDG 0.335+0.025 
 MTRONIC-WA 0.075+0.005 
 TNLOGIS 0.965+0.13 
 IRIS 0.36+0.01 
 KANGER 0.175-0.005 
 HIAPTEK 0.285+0.005 

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