Highlights

[BLDPLNT] YoY Cumulative Quarter Result on 2015-06-30 [#2]

Stock [BLDPLNT]: BLD PLANTATION BHD
Announcement Date 28-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Jun-2015  [#2]
Profit Trend QoQ -     2,504.20%    YoY -     -70.92%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 989,121 722,793 643,699 764,653 712,581 886,823 903,470 1.52%
  YoY % 36.85% 12.29% -15.82% 7.31% -19.65% -1.84% -
  Horiz. % 109.48% 80.00% 71.25% 84.64% 78.87% 98.16% 100.00%
PBT 13,781 22,009 7,248 17,936 11,870 50,453 76,985 -24.91%
  YoY % -37.38% 203.66% -59.59% 51.10% -76.47% -34.46% -
  Horiz. % 17.90% 28.59% 9.41% 23.30% 15.42% 65.54% 100.00%
Tax -4,537 -6,333 -3,372 -5,065 -3,361 -13,240 -20,028 -21.91%
  YoY % 28.36% -87.81% 33.43% -50.70% 74.61% 33.89% -
  Horiz. % 22.65% 31.62% 16.84% 25.29% 16.78% 66.11% 100.00%
NP 9,244 15,676 3,876 12,871 8,509 37,213 56,957 -26.12%
  YoY % -41.03% 304.44% -69.89% 51.26% -77.13% -34.66% -
  Horiz. % 16.23% 27.52% 6.81% 22.60% 14.94% 65.34% 100.00%
NP to SH 8,523 15,459 3,724 12,806 8,805 37,059 57,083 -27.14%
  YoY % -44.87% 315.12% -70.92% 45.44% -76.24% -35.08% -
  Horiz. % 14.93% 27.08% 6.52% 22.43% 15.42% 64.92% 100.00%
Tax Rate 32.92 % 28.77 % 46.52 % 28.24 % 28.32 % 26.24 % 26.02 % 3.99%
  YoY % 14.42% -38.16% 64.73% -0.28% 7.93% 0.85% -
  Horiz. % 126.52% 110.57% 178.79% 108.53% 108.84% 100.85% 100.00%
Total Cost 979,877 707,117 639,823 751,782 704,072 849,610 846,513 2.47%
  YoY % 38.57% 10.52% -14.89% 6.78% -17.13% 0.37% -
  Horiz. % 115.75% 83.53% 75.58% 88.81% 83.17% 100.37% 100.00%
Net Worth 815,320 804,100 800,360 779,790 748,434 625,583 553,320 6.67%
  YoY % 1.40% 0.47% 2.64% 4.19% 19.64% 13.06% -
  Horiz. % 147.35% 145.32% 144.65% 140.93% 135.26% 113.06% 100.00%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 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
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 815,320 804,100 800,360 779,790 748,434 625,583 553,320 6.67%
  YoY % 1.40% 0.47% 2.64% 4.19% 19.64% 13.06% -
  Horiz. % 147.35% 145.32% 144.65% 140.93% 135.26% 113.06% 100.00%
NOSH 93,500 93,500 93,500 93,500 86,027 84,997 84,995 1.60%
  YoY % 0.00% 0.00% 0.00% 8.69% 1.21% 0.00% -
  Horiz. % 110.01% 110.01% 110.01% 110.01% 101.21% 100.00% 100.00%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 0.93 % 2.17 % 0.60 % 1.68 % 1.19 % 4.20 % 6.30 % -27.28%
  YoY % -57.14% 261.67% -64.29% 41.18% -71.67% -33.33% -
  Horiz. % 14.76% 34.44% 9.52% 26.67% 18.89% 66.67% 100.00%
ROE 1.05 % 1.92 % 0.47 % 1.64 % 1.18 % 5.92 % 10.32 % -31.65%
  YoY % -45.31% 308.51% -71.34% 38.98% -80.07% -42.64% -
  Horiz. % 10.17% 18.60% 4.55% 15.89% 11.43% 57.36% 100.00%
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 1,057.88 773.04 688.45 817.81 828.32 1,043.35 1,062.96 -0.08%
  YoY % 36.85% 12.29% -15.82% -1.27% -20.61% -1.84% -
  Horiz. % 99.52% 72.73% 64.77% 76.94% 77.93% 98.16% 100.00%
EPS 9.11 16.53 3.98 13.69 10.29 43.60 67.16 -28.30%
  YoY % -44.89% 315.33% -70.93% 33.04% -76.40% -35.08% -
  Horiz. % 13.56% 24.61% 5.93% 20.38% 15.32% 64.92% 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 8.7200 8.6000 8.5600 8.3400 8.7000 7.3600 6.5100 4.99%
  YoY % 1.40% 0.47% 2.64% -4.14% 18.21% 13.06% -
  Horiz. % 133.95% 132.10% 131.49% 128.11% 133.64% 113.06% 100.00%
Adjusted Per Share Value based on latest NOSH - 93,500
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 1,057.88 773.04 688.45 817.81 762.12 948.47 966.28 1.52%
  YoY % 36.85% 12.29% -15.82% 7.31% -19.65% -1.84% -
  Horiz. % 109.48% 80.00% 71.25% 84.63% 78.87% 98.16% 100.00%
EPS 9.11 16.53 3.98 13.69 9.42 39.64 61.05 -27.15%
  YoY % -44.89% 315.33% -70.93% 45.33% -76.24% -35.07% -
  Horiz. % 14.92% 27.08% 6.52% 22.42% 15.43% 64.93% 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 8.7200 8.6000 8.5600 8.3400 8.0047 6.6907 5.9179 6.67%
  YoY % 1.40% 0.47% 2.64% 4.19% 19.64% 13.06% -
  Horiz. % 147.35% 145.32% 144.65% 140.93% 135.26% 113.06% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 8.3800 8.4800 8.0000 8.3200 8.5000 8.3800 6.8000 -
P/RPS 0.79 1.10 1.16 1.02 1.03 0.80 0.64 3.57%
  YoY % -28.18% -5.17% 13.73% -0.97% 28.75% 25.00% -
  Horiz. % 123.44% 171.88% 181.25% 159.38% 160.94% 125.00% 100.00%
P/EPS 91.93 51.29 200.86 60.75 83.05 19.22 10.13 44.38%
  YoY % 79.24% -74.46% 230.63% -26.85% 332.10% 89.73% -
  Horiz. % 907.50% 506.32% 1,982.82% 599.70% 819.84% 189.73% 100.00%
EY 1.09 1.95 0.50 1.65 1.20 5.20 9.88 -30.72%
  YoY % -44.10% 290.00% -69.70% 37.50% -76.92% -47.37% -
  Horiz. % 11.03% 19.74% 5.06% 16.70% 12.15% 52.63% 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 0.96 0.99 0.93 1.00 0.98 1.14 1.04 -1.32%
  YoY % -3.03% 6.45% -7.00% 2.04% -14.04% 9.62% -
  Horiz. % 92.31% 95.19% 89.42% 96.15% 94.23% 109.62% 100.00%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 29/08/17 30/08/16 28/08/15 27/08/14 29/08/13 30/08/12 26/08/11 -
Price 8.4300 8.5000 8.1000 8.0200 8.5300 8.2000 6.7600 -
P/RPS 0.80 1.10 1.18 0.98 1.03 0.79 0.64 3.79%
  YoY % -27.27% -6.78% 20.41% -4.85% 30.38% 23.44% -
  Horiz. % 125.00% 171.88% 184.38% 153.13% 160.94% 123.44% 100.00%
P/EPS 92.48 51.41 203.37 58.56 83.34 18.81 10.07 44.66%
  YoY % 79.89% -74.72% 247.28% -29.73% 343.06% 86.79% -
  Horiz. % 918.37% 510.53% 2,019.56% 581.53% 827.61% 186.79% 100.00%
EY 1.08 1.95 0.49 1.71 1.20 5.32 9.93 -30.89%
  YoY % -44.62% 297.96% -71.35% 42.50% -77.44% -46.42% -
  Horiz. % 10.88% 19.64% 4.93% 17.22% 12.08% 53.58% 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 0.97 0.99 0.95 0.96 0.98 1.11 1.04 -1.15%
  YoY % -2.02% 4.21% -1.04% -2.04% -11.71% 6.73% -
  Horiz. % 93.27% 95.19% 91.35% 92.31% 94.23% 106.73% 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.
 


 

127  233  474  1462 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.0150.00 
 NETX 0.02-0.005 
 HSI-C7J 0.125-0.025 
 PRESBHD 0.455-0.03 
 IRIS 0.145+0.005 
 MTAG 0.625+0.005 
 TANCO 0.08+0.005 
 HSI-H8F 0.375+0.075 
 ARMADA 0.49-0.005 
 LONBISC 0.095+0.005 
Partners & Brokers