Highlights

[BLDPLNT] YoY Annualized Quarter Result on 2017-12-31 [#4]

Stock [BLDPLNT]: BLD PLANTATION BHD
Announcement Date 28-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Dec-2017  [#4]
Profit Trend QoQ -     54.80%    YoY -     76.02%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/21 31/03/20 31/03/19 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 1,898,641 1,927,119 2,197,197 2,134,642 1,847,519 1,445,443 1,558,192 3.21%
  YoY % -1.48% -12.29% 2.93% 15.54% 27.82% -7.24% -
  Horiz. % 121.85% 123.68% 141.01% 136.99% 118.57% 92.76% 100.00%
PBT 88,718 8,645 -62,546 56,557 41,315 -11,889 46,667 10.82%
  YoY % 926.23% 113.82% -210.59% 36.89% 447.51% -125.48% -
  Horiz. % 190.11% 18.52% -134.03% 121.19% 88.53% -25.48% 100.00%
Tax -22,689 -3,417 11,558 -15,927 -18,020 6,014 -13,767 8.32%
  YoY % -564.00% -129.56% 172.57% 11.61% -399.63% 143.68% -
  Horiz. % 164.81% 24.82% -83.95% 115.69% 130.89% -43.68% 100.00%
NP 66,029 5,228 -50,988 40,630 23,295 -5,875 32,900 11.79%
  YoY % 1,162.99% 110.25% -225.49% 74.42% 496.51% -117.86% -
  Horiz. % 200.70% 15.89% -154.98% 123.50% 70.81% -17.86% 100.00%
NP to SH 64,784 4,948 -50,498 39,602 22,499 -6,127 33,178 11.30%
  YoY % 1,209.30% 109.80% -227.51% 76.02% 467.21% -118.47% -
  Horiz. % 195.26% 14.91% -152.20% 119.36% 67.81% -18.47% 100.00%
Tax Rate 25.57 % 39.53 % - % 28.16 % 43.62 % - % 29.50 % -2.26%
  YoY % -35.31% 0.00% 0.00% -35.44% 0.00% 0.00% -
  Horiz. % 86.68% 134.00% 0.00% 95.46% 147.86% 0.00% 100.00%
Total Cost 1,832,612 1,921,891 2,248,185 2,094,012 1,824,224 1,451,318 1,525,292 2.98%
  YoY % -4.65% -14.51% 7.36% 14.79% 25.69% -4.85% -
  Horiz. % 120.15% 126.00% 147.39% 137.29% 119.60% 95.15% 100.00%
Net Worth 632,994 567,545 561,935 847,110 810,645 790,074 800,360 -3.68%
  YoY % 11.53% 1.00% -33.66% 4.50% 2.60% -1.29% -
  Horiz. % 79.09% 70.91% 70.21% 105.84% 101.29% 98.71% 100.00%
Dividend
31/03/21 31/03/20 31/03/19 31/12/17 31/12/16 31/12/15 31/12/14 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
31/03/21 31/03/20 31/03/19 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 632,994 567,545 561,935 847,110 810,645 790,074 800,360 -3.68%
  YoY % 11.53% 1.00% -33.66% 4.50% 2.60% -1.29% -
  Horiz. % 79.09% 70.91% 70.21% 105.84% 101.29% 98.71% 100.00%
NOSH 93,500 93,500 93,500 93,500 93,500 93,500 93,500 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 3.48 % 0.27 % -2.32 % 1.90 % 1.26 % -0.41 % 2.11 % 8.33%
  YoY % 1,188.89% 111.64% -222.11% 50.79% 407.32% -119.43% -
  Horiz. % 164.93% 12.80% -109.95% 90.05% 59.72% -19.43% 100.00%
ROE 10.23 % 0.87 % -8.99 % 4.67 % 2.78 % -0.78 % 4.15 % 15.52%
  YoY % 1,075.86% 109.68% -292.51% 67.99% 456.41% -118.80% -
  Horiz. % 246.51% 20.96% -216.63% 112.53% 66.99% -18.80% 100.00%
Per Share
31/03/21 31/03/20 31/03/19 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 2,030.63 2,061.09 2,349.94 2,283.04 1,975.96 1,545.93 1,666.52 3.21%
  YoY % -1.48% -12.29% 2.93% 15.54% 27.82% -7.24% -
  Horiz. % 121.85% 123.68% 141.01% 136.99% 118.57% 92.76% 100.00%
EPS 69.28 5.29 -54.01 42.36 24.06 -6.55 35.48 11.30%
  YoY % 1,209.64% 109.79% -227.50% 76.06% 467.33% -118.46% -
  Horiz. % 195.26% 14.91% -152.23% 119.39% 67.81% -18.46% 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 6.7700 6.0700 6.0100 9.0600 8.6700 8.4500 8.5600 -3.68%
  YoY % 11.53% 1.00% -33.66% 4.50% 2.60% -1.29% -
  Horiz. % 79.09% 70.91% 70.21% 105.84% 101.29% 98.71% 100.00%
Adjusted Per Share Value based on latest NOSH - 93,500
31/03/21 31/03/20 31/03/19 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 2,030.63 2,061.09 2,349.94 2,283.04 1,975.96 1,545.93 1,666.52 3.21%
  YoY % -1.48% -12.29% 2.93% 15.54% 27.82% -7.24% -
  Horiz. % 121.85% 123.68% 141.01% 136.99% 118.57% 92.76% 100.00%
EPS 69.28 5.29 -54.01 42.36 24.06 -6.55 35.48 11.30%
  YoY % 1,209.64% 109.79% -227.50% 76.06% 467.33% -118.46% -
  Horiz. % 195.26% 14.91% -152.23% 119.39% 67.81% -18.46% 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 6.7700 6.0700 6.0100 9.0600 8.6700 8.4500 8.5600 -3.68%
  YoY % 11.53% 1.00% -33.66% 4.50% 2.60% -1.29% -
  Horiz. % 79.09% 70.91% 70.21% 105.84% 101.29% 98.71% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/03/21 31/03/20 29/03/19 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 8.2500 5.0000 6.7200 8.3400 8.5000 9.2000 7.6500 -
P/RPS 0.41 0.24 0.29 0.37 0.43 0.60 0.46 -1.82%
  YoY % 70.83% -17.24% -21.62% -13.95% -28.33% 30.43% -
  Horiz. % 89.13% 52.17% 63.04% 80.43% 93.48% 130.43% 100.00%
P/EPS 11.91 94.48 -12.44 19.69 35.32 -140.39 21.56 -9.06%
  YoY % -87.39% 859.49% -163.18% -44.25% 125.16% -751.16% -
  Horiz. % 55.24% 438.22% -57.70% 91.33% 163.82% -651.16% 100.00%
EY 8.40 1.06 -8.04 5.08 2.83 -0.71 4.64 9.96%
  YoY % 692.45% 113.18% -258.27% 79.51% 498.59% -115.30% -
  Horiz. % 181.03% 22.84% -173.28% 109.48% 60.99% -15.30% 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 1.22 0.82 1.12 0.92 0.98 1.09 0.89 5.17%
  YoY % 48.78% -26.79% 21.74% -6.12% -10.09% 22.47% -
  Horiz. % 137.08% 92.13% 125.84% 103.37% 110.11% 122.47% 100.00%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date - 30/06/20 31/05/19 28/02/18 28/02/17 29/02/16 27/02/15 -
Price 0.0000 6.0000 6.5500 8.2100 8.5300 9.2000 8.0000 -
P/RPS 0.00 0.29 0.28 0.36 0.43 0.60 0.48 -
  YoY % 0.00% 3.57% -22.22% -16.28% -28.33% 25.00% -
  Horiz. % 0.00% 60.42% 58.33% 75.00% 89.58% 125.00% 100.00%
P/EPS 0.00 113.38 -12.13 19.38 35.45 -140.39 22.55 -
  YoY % 0.00% 1,034.71% -162.59% -45.33% 125.25% -722.57% -
  Horiz. % 0.00% 502.79% -53.79% 85.94% 157.21% -622.57% 100.00%
EY 0.00 0.88 -8.25 5.16 2.82 -0.71 4.44 -
  YoY % 0.00% 110.67% -259.88% 82.98% 497.18% -115.99% -
  Horiz. % 0.00% 19.82% -185.81% 116.22% 63.51% -15.99% 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 0.00 0.99 1.09 0.91 0.98 1.09 0.93 -
  YoY % 0.00% -9.17% 19.78% -7.14% -10.09% 17.20% -
  Horiz. % 0.00% 106.45% 117.20% 97.85% 105.38% 117.20% 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
 
 

287  575  565 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BCMALL-OR 0.005-0.115 
 KANGER 0.070.00 
 SERBADK 0.420.00 
 BCMALL 0.145-0.01 
 SERSOL-WA 0.30+0.105 
 AT 0.0650.00 
 SERSOL 0.49-0.015 
 PUC 0.18+0.005 
 DNEX 0.755+0.025 
 CTOS 1.54+0.01 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS