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.
 


TOP ARTICLES

1. THE MOST UNDERVALUED TECH STOCK ON BURSA MALAYSIA NOW Art of Investments
2. Hiap Teck’s big player depressing the price - Koon Yew Yin Koon Yew Yin's Blog
3. PublicInvest Research Headlines - 24 Sept 2021 PublicInvest Research
4. Top Glove: 4 management concerns that caught my attention over the past year - Shak Chee Hoi Good Articles to Share
5. KPOWER, SOLARVEST, SAMAIDEN & PEKAT: Compare & Contrast their Prices, Earnings & Price to Book Value, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
6. PALM OIL WILL BE A BRIGHT SHINING STAR AS VERY HIGH PROFIT-GROWTH PHASE IS NOW ON-GOING, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
7. Mplus Market Pulse - 24 Sept 2021 M+ Online Research Articles
8. MCA: 51% bumi equity for freight forwarders against country's goals of creating pro-business environment save malaysia!
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

396  502  563  848 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PASUKGB 0.06-0.005 
 DNEX 0.81-0.02 
 KAB 0.41+0.015 
 VS-WB 0.58+0.04 
 MINETEC-PR 0.005+0.005 
 SAPNRG 0.1150.00 
 KAB-WA 0.055+0.005 
 TANCO 0.26+0.015 
 VS 1.70+0.18 
 HSI-HG8 0.49+0.07 
PARTNERS & BROKERS