Highlights

[BLDPLNT] YoY Cumulative Quarter Result on 2019-09-30 [#2]

Stock [BLDPLNT]: BLD PLANTATION BHD
Announcement Date 29-Nov-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2020
Quarter 30-Sep-2019  [#2]
Profit Trend QoQ -     7.59%    YoY -     -0.61%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/09/20 30/09/19 30/09/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 914,054 785,171 1,227,721 989,121 722,793 643,699 764,653 2.89%
  YoY % 16.41% -36.05% 24.12% 36.85% 12.29% -15.82% -
  Horiz. % 119.54% 102.68% 160.56% 129.36% 94.53% 84.18% 100.00%
PBT 32,018 -18,920 -18,227 13,781 22,009 7,248 17,936 9.70%
  YoY % 269.23% -3.80% -232.26% -37.38% 203.66% -59.59% -
  Horiz. % 178.51% -105.49% -101.62% 76.83% 122.71% 40.41% 100.00%
Tax -7,734 2,580 2,271 -4,537 -6,333 -3,372 -5,065 7.00%
  YoY % -399.77% 13.61% 150.06% 28.36% -87.81% 33.43% -
  Horiz. % 152.69% -50.94% -44.84% 89.58% 125.03% 66.57% 100.00%
NP 24,284 -16,340 -15,956 9,244 15,676 3,876 12,871 10.68%
  YoY % 248.62% -2.41% -272.61% -41.03% 304.44% -69.89% -
  Horiz. % 188.67% -126.95% -123.97% 71.82% 121.79% 30.11% 100.00%
NP to SH 23,893 -16,245 -16,147 8,523 15,459 3,724 12,806 10.48%
  YoY % 247.08% -0.61% -289.45% -44.87% 315.12% -70.92% -
  Horiz. % 186.58% -126.85% -126.09% 66.55% 120.72% 29.08% 100.00%
Tax Rate 24.16 % - % - % 32.92 % 28.77 % 46.52 % 28.24 % -2.46%
  YoY % 0.00% 0.00% 0.00% 14.42% -38.16% 64.73% -
  Horiz. % 85.55% 0.00% 0.00% 116.57% 101.88% 164.73% 100.00%
Total Cost 889,770 801,511 1,243,677 979,877 707,117 639,823 751,782 2.73%
  YoY % 11.01% -35.55% 26.92% 38.57% 10.52% -14.89% -
  Horiz. % 118.35% 106.61% 165.43% 130.34% 94.06% 85.11% 100.00%
Net Worth 591,854 546,974 586,244 815,320 804,100 800,360 779,790 -4.31%
  YoY % 8.21% -6.70% -28.10% 1.40% 0.47% 2.64% -
  Horiz. % 75.90% 70.14% 75.18% 104.56% 103.12% 102.64% 100.00%
Dividend
30/09/20 30/09/19 30/09/18 30/06/17 30/06/16 30/06/15 30/06/14 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
30/09/20 30/09/19 30/09/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 591,854 546,974 586,244 815,320 804,100 800,360 779,790 -4.31%
  YoY % 8.21% -6.70% -28.10% 1.40% 0.47% 2.64% -
  Horiz. % 75.90% 70.14% 75.18% 104.56% 103.12% 102.64% 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
30/09/20 30/09/19 30/09/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 2.66 % -2.08 % -1.30 % 0.93 % 2.17 % 0.60 % 1.68 % 7.62%
  YoY % 227.88% -60.00% -239.78% -57.14% 261.67% -64.29% -
  Horiz. % 158.33% -123.81% -77.38% 55.36% 129.17% 35.71% 100.00%
ROE 4.04 % -2.97 % -2.75 % 1.05 % 1.92 % 0.47 % 1.64 % 15.50%
  YoY % 236.03% -8.00% -361.90% -45.31% 308.51% -71.34% -
  Horiz. % 246.34% -181.10% -167.68% 64.02% 117.07% 28.66% 100.00%
Per Share
30/09/20 30/09/19 30/09/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 977.60 839.76 1,313.07 1,057.88 773.04 688.45 817.81 2.89%
  YoY % 16.41% -36.05% 24.12% 36.85% 12.29% -15.82% -
  Horiz. % 119.54% 102.68% 160.56% 129.36% 94.53% 84.18% 100.00%
EPS 25.55 -17.37 -17.27 9.11 16.53 3.98 13.69 10.49%
  YoY % 247.09% -0.58% -289.57% -44.89% 315.33% -70.93% -
  Horiz. % 186.63% -126.88% -126.15% 66.54% 120.75% 29.07% 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 6.3300 5.8500 6.2700 8.7200 8.6000 8.5600 8.3400 -4.31%
  YoY % 8.21% -6.70% -28.10% 1.40% 0.47% 2.64% -
  Horiz. % 75.90% 70.14% 75.18% 104.56% 103.12% 102.64% 100.00%
Adjusted Per Share Value based on latest NOSH - 93,500
30/09/20 30/09/19 30/09/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 977.60 839.76 1,313.07 1,057.88 773.04 688.45 817.81 2.89%
  YoY % 16.41% -36.05% 24.12% 36.85% 12.29% -15.82% -
  Horiz. % 119.54% 102.68% 160.56% 129.36% 94.53% 84.18% 100.00%
EPS 25.55 -17.37 -17.27 9.11 16.53 3.98 13.69 10.49%
  YoY % 247.09% -0.58% -289.57% -44.89% 315.33% -70.93% -
  Horiz. % 186.63% -126.88% -126.15% 66.54% 120.75% 29.07% 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 6.3300 5.8500 6.2700 8.7200 8.6000 8.5600 8.3400 -4.31%
  YoY % 8.21% -6.70% -28.10% 1.40% 0.47% 2.64% -
  Horiz. % 75.90% 70.14% 75.18% 104.56% 103.12% 102.64% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/09/20 30/09/19 28/09/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 7.2900 5.8500 7.0000 8.3800 8.4800 8.0000 8.3200 -
P/RPS 0.75 0.70 0.53 0.79 1.10 1.16 1.02 -4.80%
  YoY % 7.14% 32.08% -32.91% -28.18% -5.17% 13.73% -
  Horiz. % 73.53% 68.63% 51.96% 77.45% 107.84% 113.73% 100.00%
P/EPS 28.53 -33.67 -40.53 91.93 51.29 200.86 60.75 -11.38%
  YoY % 184.73% 16.93% -144.09% 79.24% -74.46% 230.63% -
  Horiz. % 46.96% -55.42% -66.72% 151.33% 84.43% 330.63% 100.00%
EY 3.51 -2.97 -2.47 1.09 1.95 0.50 1.65 12.82%
  YoY % 218.18% -20.24% -326.61% -44.10% 290.00% -69.70% -
  Horiz. % 212.73% -180.00% -149.70% 66.06% 118.18% 30.30% 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 1.15 1.00 1.12 0.96 0.99 0.93 1.00 2.26%
  YoY % 15.00% -10.71% 16.67% -3.03% 6.45% -7.00% -
  Horiz. % 115.00% 100.00% 112.00% 96.00% 99.00% 93.00% 100.00%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/11/20 29/11/19 27/11/18 29/08/17 30/08/16 28/08/15 27/08/14 -
Price 7.6500 5.4100 7.0000 8.4300 8.5000 8.1000 8.0200 -
P/RPS 0.78 0.64 0.53 0.80 1.10 1.18 0.98 -3.58%
  YoY % 21.87% 20.75% -33.75% -27.27% -6.78% 20.41% -
  Horiz. % 79.59% 65.31% 54.08% 81.63% 112.24% 120.41% 100.00%
P/EPS 29.94 -31.14 -40.53 92.48 51.41 203.37 58.56 -10.17%
  YoY % 196.15% 23.17% -143.83% 79.89% -74.72% 247.28% -
  Horiz. % 51.13% -53.18% -69.21% 157.92% 87.79% 347.28% 100.00%
EY 3.34 -3.21 -2.47 1.08 1.95 0.49 1.71 11.29%
  YoY % 204.05% -29.96% -328.70% -44.62% 297.96% -71.35% -
  Horiz. % 195.32% -187.72% -144.44% 63.16% 114.04% 28.65% 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 1.21 0.92 1.12 0.97 0.99 0.95 0.96 3.77%
  YoY % 31.52% -17.86% 15.46% -2.02% 4.21% -1.04% -
  Horiz. % 126.04% 95.83% 116.67% 101.04% 103.12% 98.96% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

460  366  652  1064 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.305+0.005 
 FINTEC 0.0750.00 
 KEYASIC 0.105+0.015 
 DNEX-WD 0.060.00 
 PBBANK 4.53+0.27 
 QES 0.40+0.035 
 MLAB 0.075+0.01 
 PHB 0.0250.00 
 PBBANK-C57 0.18+0.04 
 KSTAR 0.17-0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. HARTA RESULTS RM1 BIL - WHAT IT MEANS FOR OTHER GLOVE PLAYERS? StockAdvisor FBMKLCI
2. Tan Sri Lim: “Being sick is being abnormal.” TOPGLOV allows only 2 paid sick leave p.a. LHL please make a police report if what you says is true! gloveharicut
3. Intco, Top Glove, Supermax - A Quick Comparison Trying to Make Sense Bursa Investments
4. CIMB: FREIGHT is trading at a 60.9% & 30.8% discount to its local & regional peers gloveharicut
5. Jaks Resources - Final Update :- Jaks Hai Duong Power Plant achieved FULL COD ! DK
6. Health Ministry says govt not keen to implement MCO for a long period save malaysia!
7. Eurocham: No mention of lockdown after Feb 4 in meeting with Miti save malaysia!
8. Bargain hunting lifts GLOVEs share prices, say analyst, fund manager as situation remains 'volatile' gloveharicut
PARTNERS & BROKERS