Highlights

[BLDPLNT] YoY Annualized Quarter Result on 2018-09-30 [#3]

Stock [BLDPLNT]: BLD PLANTATION BHD
Announcement Date 27-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Sep-2018  [#3]
Profit Trend QoQ -     -1,844.68%    YoY -     -184.16%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 1,636,961 2,066,390 1,749,828 1,357,264 1,507,705 1,592,289 1,872,492 -2.21%
  YoY % -20.78% 18.09% 28.92% -9.98% -5.31% -14.96% -
  Horiz. % 87.42% 110.36% 93.45% 72.48% 80.52% 85.04% 100.00%
PBT -24,302 39,248 43,654 4,924 37,820 50,109 92,524 -
  YoY % -161.92% -10.09% 786.57% -86.98% -24.53% -45.84% -
  Horiz. % -26.27% 42.42% 47.18% 5.32% 40.88% 54.16% 100.00%
Tax 3,028 -12,353 -15,730 2,006 -13,809 -14,082 -23,314 -
  YoY % 124.51% 21.47% -883.92% 114.53% 1.94% 39.60% -
  Horiz. % -12.99% 52.99% 67.47% -8.61% 59.23% 60.40% 100.00%
NP -21,274 26,894 27,924 6,930 24,010 36,026 69,209 -
  YoY % -179.10% -3.69% 302.90% -71.14% -33.35% -47.95% -
  Horiz. % -30.74% 38.86% 40.35% 10.01% 34.69% 52.05% 100.00%
NP to SH -21,529 25,582 27,092 6,614 23,864 36,276 68,256 -
  YoY % -184.16% -5.57% 309.57% -72.28% -34.22% -46.85% -
  Horiz. % -31.54% 37.48% 39.69% 9.69% 34.96% 53.15% 100.00%
Tax Rate - % 31.48 % 36.03 % -40.75 % 36.51 % 28.10 % 25.20 % -
  YoY % 0.00% -12.63% 188.42% -211.61% 29.93% 11.51% -
  Horiz. % 0.00% 124.92% 142.98% -161.71% 144.88% 111.51% 100.00%
Total Cost 1,658,235 2,039,496 1,721,904 1,350,333 1,483,694 1,556,262 1,803,282 -1.39%
  YoY % -18.69% 18.44% 27.52% -8.99% -4.66% -13.70% -
  Horiz. % 91.96% 113.10% 95.49% 74.88% 82.28% 86.30% 100.00%
Net Worth 586,244 826,540 808,832 801,294 784,465 807,840 635,862 -1.34%
  YoY % -29.07% 2.19% 0.94% 2.15% -2.89% 27.05% -
  Horiz. % 92.20% 129.99% 127.20% 126.02% 123.37% 127.05% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 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
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 586,244 826,540 808,832 801,294 784,465 807,840 635,862 -1.34%
  YoY % -29.07% 2.19% 0.94% 2.15% -2.89% 27.05% -
  Horiz. % 92.20% 129.99% 127.20% 126.02% 123.37% 127.05% 100.00%
NOSH 93,500 93,500 93,506 93,500 93,500 93,500 85,008 1.60%
  YoY % 0.00% -0.01% 0.01% 0.00% 0.00% 9.99% -
  Horiz. % 109.99% 109.99% 110.00% 109.99% 109.99% 109.99% 100.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin -1.30 % 1.30 % 1.60 % 0.51 % 1.59 % 2.26 % 3.70 % -
  YoY % -200.00% -18.75% 213.73% -67.92% -29.65% -38.92% -
  Horiz. % -35.14% 35.14% 43.24% 13.78% 42.97% 61.08% 100.00%
ROE -3.67 % 3.10 % 3.35 % 0.83 % 3.04 % 4.49 % 10.73 % -
  YoY % -218.39% -7.46% 303.61% -72.70% -32.29% -58.15% -
  Horiz. % -34.20% 28.89% 31.22% 7.74% 28.33% 41.85% 100.00%
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 1,750.76 2,210.04 1,871.34 1,451.62 1,612.52 1,702.98 2,202.72 -3.75%
  YoY % -20.78% 18.10% 28.91% -9.98% -5.31% -22.69% -
  Horiz. % 79.48% 100.33% 84.96% 65.90% 73.21% 77.31% 100.00%
EPS -23.03 27.36 28.97 7.08 25.52 41.12 80.29 -
  YoY % -184.17% -5.56% 309.18% -72.26% -37.94% -48.79% -
  Horiz. % -28.68% 34.08% 36.08% 8.82% 31.78% 51.21% 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 6.2700 8.8400 8.6500 8.5700 8.3900 8.6400 7.4800 -2.90%
  YoY % -29.07% 2.20% 0.93% 2.15% -2.89% 15.51% -
  Horiz. % 83.82% 118.18% 115.64% 114.57% 112.17% 115.51% 100.00%
Adjusted Per Share Value based on latest NOSH - 93,500
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 1,750.76 2,210.04 1,871.47 1,451.62 1,612.52 1,702.98 2,002.67 -2.21%
  YoY % -20.78% 18.09% 28.92% -9.98% -5.31% -14.96% -
  Horiz. % 87.42% 110.35% 93.45% 72.48% 80.52% 85.04% 100.00%
EPS -23.03 27.36 28.98 7.08 25.52 41.12 73.00 -
  YoY % -184.17% -5.59% 309.32% -72.26% -37.94% -43.67% -
  Horiz. % -31.55% 37.48% 39.70% 9.70% 34.96% 56.33% 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 6.2700 8.8400 8.6506 8.5700 8.3900 8.6400 6.8007 -1.34%
  YoY % -29.07% 2.19% 0.94% 2.15% -2.89% 27.05% -
  Horiz. % 92.20% 129.99% 127.20% 126.02% 123.37% 127.05% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 7.0000 8.4000 8.5000 8.1000 8.1000 8.5000 8.0900 -
P/RPS 0.40 0.38 0.45 0.56 0.50 0.50 0.37 1.31%
  YoY % 5.26% -15.56% -19.64% 12.00% 0.00% 35.14% -
  Horiz. % 108.11% 102.70% 121.62% 151.35% 135.14% 135.14% 100.00%
P/EPS -30.40 30.70 29.34 114.50 31.74 21.91 10.08 -
  YoY % -199.02% 4.64% -74.38% 260.74% 44.87% 117.36% -
  Horiz. % -301.59% 304.56% 291.07% 1,135.91% 314.88% 217.36% 100.00%
EY -3.29 3.26 3.41 0.87 3.15 4.56 9.93 -
  YoY % -200.92% -4.40% 291.95% -72.38% -30.92% -54.08% -
  Horiz. % -33.13% 32.83% 34.34% 8.76% 31.72% 45.92% 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 0.95 0.98 0.95 0.97 0.98 1.08 0.61%
  YoY % 17.89% -3.06% 3.16% -2.06% -1.02% -9.26% -
  Horiz. % 103.70% 87.96% 90.74% 87.96% 89.81% 90.74% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 27/11/18 30/11/17 29/11/16 30/11/15 27/11/14 29/11/13 30/11/12 -
Price 7.0000 8.3600 8.5000 9.3000 8.1000 9.0000 8.4000 -
P/RPS 0.40 0.38 0.45 0.64 0.50 0.53 0.38 0.86%
  YoY % 5.26% -15.56% -29.69% 28.00% -5.66% 39.47% -
  Horiz. % 105.26% 100.00% 118.42% 168.42% 131.58% 139.47% 100.00%
P/EPS -30.40 30.55 29.34 131.46 31.74 23.20 10.46 -
  YoY % -199.51% 4.12% -77.68% 314.18% 36.81% 121.80% -
  Horiz. % -290.63% 292.07% 280.50% 1,256.79% 303.44% 221.80% 100.00%
EY -3.29 3.27 3.41 0.76 3.15 4.31 9.56 -
  YoY % -200.61% -4.11% 348.68% -75.87% -26.91% -54.92% -
  Horiz. % -34.41% 34.21% 35.67% 7.95% 32.95% 45.08% 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 0.95 0.98 1.09 0.97 1.04 1.12 -
  YoY % 17.89% -3.06% -10.09% 12.37% -6.73% -7.14% -
  Horiz. % 100.00% 84.82% 87.50% 97.32% 86.61% 92.86% 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.
 


 

426  261  559  762 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.13+0.03 
 FINTEC 0.080.00 
 ARMADA 0.545+0.015 
 TIGER 0.09+0.015 
 EKOVEST 0.815+0.035 
 SAPNRG 0.2950.00 
 DGB 0.165+0.005 
 TRIVE 0.010.00 
 HSI-H8F 0.29+0.04 
 KNM 0.41-0.015 

TOP ARTICLES

1. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
2. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
3. Dayang: Points to ponder & can you advise me? Koon Yew Yin Koon Yew Yin's Blog
4. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
5. Jaks Resources Bhd: A relook into Jaks Resources from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing Now? TradeVSA - Case Study
6. [12Invest] 我要投资 - 浅谈以Reverse Takeover 上市的Widad Group(0162) [12Invest] - 我要投资
7. Rohas Tecnic - More to Come HLBank Research Highlights
8. M+ Online Technical Focus - 20 Nov 2019 M+ Online Research Articles
Partners & Brokers