Highlights

[BLDPLNT] YoY Cumulative 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 -     -71.42%    YoY -     -92.76%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/06/19 30/06/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 338,812 760,769 468,374 326,198 303,665 367,896 369,923 -1.40%
  YoY % -55.46% 62.43% 43.59% 7.42% -17.46% -0.55% -
  Horiz. % 91.59% 205.66% 126.61% 88.18% 82.09% 99.45% 100.00%
PBT -22,139 2,651 5,035 13,588 1,235 7,395 1,837 -
  YoY % -935.12% -47.35% -62.95% 1,000.24% -83.30% 302.56% -
  Horiz. % -1,205.17% 144.31% 274.09% 739.68% 67.23% 402.56% 100.00%
Tax 4,433 -1,865 -1,955 -3,385 -1,085 -2,119 -467 -
  YoY % 337.69% 4.60% 42.25% -211.98% 48.80% -353.75% -
  Horiz. % -949.25% 399.36% 418.63% 724.84% 232.33% 453.75% 100.00%
NP -17,706 786 3,080 10,203 150 5,276 1,370 -
  YoY % -2,352.67% -74.48% -69.81% 6,702.00% -97.16% 285.11% -
  Horiz. % -1,292.41% 57.37% 224.82% 744.74% 10.95% 385.11% 100.00%
NP to SH -17,580 617 2,678 10,009 143 5,149 1,553 -
  YoY % -2,949.27% -76.96% -73.24% 6,899.30% -97.22% 231.55% -
  Horiz. % -1,132.00% 39.73% 172.44% 644.49% 9.21% 331.55% 100.00%
Tax Rate - % 70.35 % 38.83 % 24.91 % 87.85 % 28.65 % 25.42 % -
  YoY % 0.00% 81.17% 55.88% -71.64% 206.63% 12.71% -
  Horiz. % 0.00% 276.75% 152.75% 97.99% 345.59% 112.71% 100.00%
Total Cost 356,518 759,983 465,294 315,995 303,515 362,620 368,553 -0.53%
  YoY % -53.09% 63.33% 47.25% 4.11% -16.30% -1.61% -
  Horiz. % 96.73% 206.21% 126.25% 85.74% 82.35% 98.39% 100.00%
Net Worth 545,104 603,074 748,000 800,360 800,360 776,555 673,815 -3.33%
  YoY % -9.61% -19.38% -6.54% 0.00% 3.07% 15.25% -
  Horiz. % 80.90% 89.50% 111.01% 118.78% 118.78% 115.25% 100.00%
Dividend
30/06/19 30/06/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 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
30/06/19 30/06/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 545,104 603,074 748,000 800,360 800,360 776,555 673,815 -3.33%
  YoY % -9.61% -19.38% -6.54% 0.00% 3.07% 15.25% -
  Horiz. % 80.90% 89.50% 111.01% 118.78% 118.78% 115.25% 100.00%
NOSH 93,500 93,500 93,500 93,500 93,500 93,448 84,863 1.56%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.06% 10.12% -
  Horiz. % 110.18% 110.18% 110.18% 110.18% 110.18% 110.12% 100.00%
Ratio Analysis
30/06/19 30/06/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin -5.23 % 0.10 % 0.66 % 3.13 % 0.05 % 1.43 % 0.37 % -
  YoY % -5,330.00% -84.85% -78.91% 6,160.00% -96.50% 286.49% -
  Horiz. % -1,413.51% 27.03% 178.38% 845.95% 13.51% 386.49% 100.00%
ROE -3.23 % 0.10 % 0.36 % 1.25 % 0.02 % 0.66 % 0.23 % -
  YoY % -3,330.00% -72.22% -71.20% 6,150.00% -96.97% 186.96% -
  Horiz. % -1,404.35% 43.48% 156.52% 543.48% 8.70% 286.96% 100.00%
Per Share
30/06/19 30/06/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 362.37 813.66 500.93 348.87 324.78 393.69 435.90 -2.91%
  YoY % -55.46% 62.43% 43.59% 7.42% -17.50% -9.68% -
  Horiz. % 83.13% 186.66% 114.92% 80.03% 74.51% 90.32% 100.00%
EPS -18.80 0.66 2.86 10.70 0.15 5.51 1.83 -
  YoY % -2,948.48% -76.92% -73.27% 7,033.33% -97.28% 201.09% -
  Horiz. % -1,027.32% 36.07% 156.28% 584.70% 8.20% 301.09% 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 5.8300 6.4500 8.0000 8.5600 8.5600 8.3100 7.9400 -4.82%
  YoY % -9.61% -19.38% -6.54% 0.00% 3.01% 4.66% -
  Horiz. % 73.43% 81.23% 100.76% 107.81% 107.81% 104.66% 100.00%
Adjusted Per Share Value based on latest NOSH - 93,500
30/06/19 30/06/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 362.37 813.66 500.93 348.87 324.78 393.47 395.64 -1.40%
  YoY % -55.46% 62.43% 43.59% 7.42% -17.46% -0.55% -
  Horiz. % 91.59% 205.66% 126.61% 88.18% 82.09% 99.45% 100.00%
EPS -18.80 0.66 2.86 10.70 0.15 5.51 1.66 -
  YoY % -2,948.48% -76.92% -73.27% 7,033.33% -97.28% 231.93% -
  Horiz. % -1,132.53% 39.76% 172.29% 644.58% 9.04% 331.93% 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 5.8300 6.4500 8.0000 8.5600 8.5600 8.3054 7.2066 -3.33%
  YoY % -9.61% -19.38% -6.54% 0.00% 3.07% 15.25% -
  Horiz. % 80.90% 89.50% 111.01% 118.78% 118.78% 115.25% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 28/06/19 29/06/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 6.5500 8.0000 8.5300 8.7000 8.2000 8.9000 8.3700 -
P/RPS 1.81 0.98 1.70 2.49 2.52 2.26 1.92 -0.94%
  YoY % 84.69% -42.35% -31.73% -1.19% 11.50% 17.71% -
  Horiz. % 94.27% 51.04% 88.54% 129.69% 131.25% 117.71% 100.00%
P/EPS -34.84 1,212.32 297.82 81.27 5,361.54 161.52 457.38 -
  YoY % -102.87% 307.06% 266.46% -98.48% 3,219.43% -64.69% -
  Horiz. % -7.62% 265.06% 65.11% 17.77% 1,172.23% 35.31% 100.00%
EY -2.87 0.08 0.34 1.23 0.02 0.62 0.22 -
  YoY % -3,687.50% -76.47% -72.36% 6,050.00% -96.77% 181.82% -
  Horiz. % -1,304.55% 36.36% 154.55% 559.09% 9.09% 281.82% 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 1.12 1.24 1.07 1.02 0.96 1.07 1.05 1.04%
  YoY % -9.68% 15.89% 4.90% 6.25% -10.28% 1.90% -
  Horiz. % 106.67% 118.10% 101.90% 97.14% 91.43% 101.90% 100.00%
Price Multiplier on Announcement Date
30/06/19 30/06/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 30/08/19 30/08/18 30/05/17 30/05/16 28/05/15 28/05/14 31/05/13 -
Price 6.6300 7.3000 8.4200 8.7500 8.0500 8.7000 8.7500 -
P/RPS 1.83 0.90 1.68 2.51 2.48 2.21 2.01 -1.49%
  YoY % 103.33% -46.43% -33.07% 1.21% 12.22% 9.95% -
  Horiz. % 91.04% 44.78% 83.58% 124.88% 123.38% 109.95% 100.00%
P/EPS -35.26 1,106.24 293.98 81.74 5,263.46 157.89 478.14 -
  YoY % -103.19% 276.30% 259.65% -98.45% 3,233.62% -66.98% -
  Horiz. % -7.37% 231.36% 61.48% 17.10% 1,100.82% 33.02% 100.00%
EY -2.84 0.09 0.34 1.22 0.02 0.63 0.21 -
  YoY % -3,255.56% -73.53% -72.13% 6,000.00% -96.83% 200.00% -
  Horiz. % -1,352.38% 42.86% 161.90% 580.95% 9.52% 300.00% 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 1.13 1.05 1.02 0.94 1.05 1.10 0.57%
  YoY % 0.88% 7.62% 2.94% 8.51% -10.48% -4.55% -
  Horiz. % 103.64% 102.73% 95.45% 92.73% 85.45% 95.45% 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.
 


 

208  162  559  1367 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.295+0.005 
 ARMADA 0.51+0.02 
 DGB 0.17+0.005 
 ISTONE 0.21-0.015 
 IFCAMSC 0.545+0.015 
 HSI-H8F 0.39-0.03 
 HSI-C7K 0.345+0.01 
 SAPNRG-WA 0.135+0.005 
 EKOVEST 0.775+0.005 
 VELESTO 0.385+0.005 

TOP ARTICLES

1. [转贴] 为什么有人看不上股息收入,有人却靠收股息达成财务自由?!- 陈剑 Good Articles to Share
2. Malaysia Construction – ECRL: Package 2 Set for Take Off KL Trader Investment Research Articles
3. Technical View - MTAG Group Bhd (MTAG, 0213) Rakuten Trade Research Reports
4. COMMENTS ON ALLIANCE BANK BERHAD (2488) - louisesinvesting Good Articles to Share
5. Minister: Govt to provide RM20.7b in cash, incentives over five years for digitalisation save malaysia!!!
6. (Icon) Alliance Bank - One Off Provision Affected Previous Quarter Earning. Time To Buy On Weakness Icon8888 Gossips About Stocks
7. PublicInvest Research Headlines - 14 Nov 2019 PublicInvest Research
8. [12Invest] - 我要投资 - 浅谈Dayang(5141) Right Issue [12Invest] - 我要投资
Partners & Brokers