Highlights

[BLDPLNT] YoY Cumulative Quarter Result on 2018-09-30 [#2]

Stock [BLDPLNT]: BLD PLANTATION BHD
Announcement Date 27-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Sep-2018  [#2]
Profit Trend QoQ -     -2,717.02%    YoY -     -184.16%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/09/19 30/09/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 785,171 1,227,721 989,121 722,793 643,699 764,653 712,581 1.56%
  YoY % -36.05% 24.12% 36.85% 12.29% -15.82% 7.31% -
  Horiz. % 110.19% 172.29% 138.81% 101.43% 90.33% 107.31% 100.00%
PBT -18,920 -18,227 13,781 22,009 7,248 17,936 11,870 -
  YoY % -3.80% -232.26% -37.38% 203.66% -59.59% 51.10% -
  Horiz. % -159.39% -153.56% 116.10% 185.42% 61.06% 151.10% 100.00%
Tax 2,580 2,271 -4,537 -6,333 -3,372 -5,065 -3,361 -
  YoY % 13.61% 150.06% 28.36% -87.81% 33.43% -50.70% -
  Horiz. % -76.76% -67.57% 134.99% 188.43% 100.33% 150.70% 100.00%
NP -16,340 -15,956 9,244 15,676 3,876 12,871 8,509 -
  YoY % -2.41% -272.61% -41.03% 304.44% -69.89% 51.26% -
  Horiz. % -192.03% -187.52% 108.64% 184.23% 45.55% 151.26% 100.00%
NP to SH -16,245 -16,147 8,523 15,459 3,724 12,806 8,805 -
  YoY % -0.61% -289.45% -44.87% 315.12% -70.92% 45.44% -
  Horiz. % -184.50% -183.38% 96.80% 175.57% 42.29% 145.44% 100.00%
Tax Rate - % - % 32.92 % 28.77 % 46.52 % 28.24 % 28.32 % -
  YoY % 0.00% 0.00% 14.42% -38.16% 64.73% -0.28% -
  Horiz. % 0.00% 0.00% 116.24% 101.59% 164.27% 99.72% 100.00%
Total Cost 801,511 1,243,677 979,877 707,117 639,823 751,782 704,072 2.09%
  YoY % -35.55% 26.92% 38.57% 10.52% -14.89% 6.78% -
  Horiz. % 113.84% 176.64% 139.17% 100.43% 90.87% 106.78% 100.00%
Net Worth 546,974 586,244 815,320 804,100 800,360 779,790 748,434 -4.89%
  YoY % -6.70% -28.10% 1.40% 0.47% 2.64% 4.19% -
  Horiz. % 73.08% 78.33% 108.94% 107.44% 106.94% 104.19% 100.00%
Dividend
30/09/19 30/09/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 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
30/09/19 30/09/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 546,974 586,244 815,320 804,100 800,360 779,790 748,434 -4.89%
  YoY % -6.70% -28.10% 1.40% 0.47% 2.64% 4.19% -
  Horiz. % 73.08% 78.33% 108.94% 107.44% 106.94% 104.19% 100.00%
NOSH 93,500 93,500 93,500 93,500 93,500 93,500 86,027 1.34%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 8.69% -
  Horiz. % 108.69% 108.69% 108.69% 108.69% 108.69% 108.69% 100.00%
Ratio Analysis
30/09/19 30/09/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin -2.08 % -1.30 % 0.93 % 2.17 % 0.60 % 1.68 % 1.19 % -
  YoY % -60.00% -239.78% -57.14% 261.67% -64.29% 41.18% -
  Horiz. % -174.79% -109.24% 78.15% 182.35% 50.42% 141.18% 100.00%
ROE -2.97 % -2.75 % 1.05 % 1.92 % 0.47 % 1.64 % 1.18 % -
  YoY % -8.00% -361.90% -45.31% 308.51% -71.34% 38.98% -
  Horiz. % -251.69% -233.05% 88.98% 162.71% 39.83% 138.98% 100.00%
Per Share
30/09/19 30/09/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 839.76 1,313.07 1,057.88 773.04 688.45 817.81 828.32 0.22%
  YoY % -36.05% 24.12% 36.85% 12.29% -15.82% -1.27% -
  Horiz. % 101.38% 158.52% 127.71% 93.33% 83.11% 98.73% 100.00%
EPS -17.37 -17.27 9.11 16.53 3.98 13.69 10.29 -
  YoY % -0.58% -289.57% -44.89% 315.33% -70.93% 33.04% -
  Horiz. % -168.80% -167.83% 88.53% 160.64% 38.68% 133.04% 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 5.8500 6.2700 8.7200 8.6000 8.5600 8.3400 8.7000 -6.15%
  YoY % -6.70% -28.10% 1.40% 0.47% 2.64% -4.14% -
  Horiz. % 67.24% 72.07% 100.23% 98.85% 98.39% 95.86% 100.00%
Adjusted Per Share Value based on latest NOSH - 93,500
30/09/19 30/09/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 839.76 1,313.07 1,057.88 773.04 688.45 817.81 762.12 1.56%
  YoY % -36.05% 24.12% 36.85% 12.29% -15.82% 7.31% -
  Horiz. % 110.19% 172.29% 138.81% 101.43% 90.33% 107.31% 100.00%
EPS -17.37 -17.27 9.11 16.53 3.98 13.69 9.42 -
  YoY % -0.58% -289.57% -44.89% 315.33% -70.93% 45.33% -
  Horiz. % -184.39% -183.33% 96.71% 175.48% 42.25% 145.33% 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 5.8500 6.2700 8.7200 8.6000 8.5600 8.3400 8.0047 -4.89%
  YoY % -6.70% -28.10% 1.40% 0.47% 2.64% 4.19% -
  Horiz. % 73.08% 78.33% 108.94% 107.44% 106.94% 104.19% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 30/09/19 28/09/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 5.8500 7.0000 8.3800 8.4800 8.0000 8.3200 8.5000 -
P/RPS 0.70 0.53 0.79 1.10 1.16 1.02 1.03 -5.99%
  YoY % 32.08% -32.91% -28.18% -5.17% 13.73% -0.97% -
  Horiz. % 67.96% 51.46% 76.70% 106.80% 112.62% 99.03% 100.00%
P/EPS -33.67 -40.53 91.93 51.29 200.86 60.75 83.05 -
  YoY % 16.93% -144.09% 79.24% -74.46% 230.63% -26.85% -
  Horiz. % -40.54% -48.80% 110.69% 61.76% 241.85% 73.15% 100.00%
EY -2.97 -2.47 1.09 1.95 0.50 1.65 1.20 -
  YoY % -20.24% -326.61% -44.10% 290.00% -69.70% 37.50% -
  Horiz. % -247.50% -205.83% 90.83% 162.50% 41.67% 137.50% 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 1.00 1.12 0.96 0.99 0.93 1.00 0.98 0.32%
  YoY % -10.71% 16.67% -3.03% 6.45% -7.00% 2.04% -
  Horiz. % 102.04% 114.29% 97.96% 101.02% 94.90% 102.04% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 29/11/19 27/11/18 29/08/17 30/08/16 28/08/15 27/08/14 29/08/13 -
Price 5.4100 7.0000 8.4300 8.5000 8.1000 8.0200 8.5300 -
P/RPS 0.64 0.53 0.80 1.10 1.18 0.98 1.03 -7.33%
  YoY % 20.75% -33.75% -27.27% -6.78% 20.41% -4.85% -
  Horiz. % 62.14% 51.46% 77.67% 106.80% 114.56% 95.15% 100.00%
P/EPS -31.14 -40.53 92.48 51.41 203.37 58.56 83.34 -
  YoY % 23.17% -143.83% 79.89% -74.72% 247.28% -29.73% -
  Horiz. % -37.37% -48.63% 110.97% 61.69% 244.02% 70.27% 100.00%
EY -3.21 -2.47 1.08 1.95 0.49 1.71 1.20 -
  YoY % -29.96% -328.70% -44.62% 297.96% -71.35% 42.50% -
  Horiz. % -267.50% -205.83% 90.00% 162.50% 40.83% 142.50% 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 0.92 1.12 0.97 0.99 0.95 0.96 0.98 -1.01%
  YoY % -17.86% 15.46% -2.02% 4.21% -1.04% -2.04% -
  Horiz. % 93.88% 114.29% 98.98% 101.02% 96.94% 97.96% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

270  329  476  1133 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AVI 0.075+0.02 
 VC 0.09+0.02 
 HIBISCS 0.53+0.025 
 SAPNRG 0.11+0.005 
 MRCB-WB 0.13+0.025 
 HIBISCS-WC 0.155+0.02 
 HSI-H8M 0.325-0.085 
 DGB 0.0250.00 
 ARMADA 0.185+0.01 
 EKOVEST 0.48+0.02 

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