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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

240  465  424  792 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.095+0.005 
 HIBISCS 0.45+0.02 
 VELESTO 0.16-0.005 
 ARMADA 0.1650.00 
 ALAM 0.0750.00 
 PERDANA 0.17-0.005 
 KNM 0.145+0.005 
 DAYANG 1.34-0.01 
 SERBADK-WA 0.250.00 
 MINETEC 0.17+0.015 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers