Highlights

[BLDPLNT] YoY Cumulative Quarter Result on 2015-03-31 [#1]

Stock [BLDPLNT]: BLD PLANTATION BHD
Announcement Date 28-May-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Mar-2015  [#1]
Profit Trend QoQ -     -99.57%    YoY -     -97.22%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/06/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 760,769 468,374 326,198 303,665 367,896 369,923 494,001 7.15%
  YoY % 62.43% 43.59% 7.42% -17.46% -0.55% -25.12% -
  Horiz. % 154.00% 94.81% 66.03% 61.47% 74.47% 74.88% 100.00%
PBT 2,651 5,035 13,588 1,235 7,395 1,837 20,073 -27.66%
  YoY % -47.35% -62.95% 1,000.24% -83.30% 302.56% -90.85% -
  Horiz. % 13.21% 25.08% 67.69% 6.15% 36.84% 9.15% 100.00%
Tax -1,865 -1,955 -3,385 -1,085 -2,119 -467 -5,298 -15.38%
  YoY % 4.60% 42.25% -211.98% 48.80% -353.75% 91.19% -
  Horiz. % 35.20% 36.90% 63.89% 20.48% 40.00% 8.81% 100.00%
NP 786 3,080 10,203 150 5,276 1,370 14,775 -37.45%
  YoY % -74.48% -69.81% 6,702.00% -97.16% 285.11% -90.73% -
  Horiz. % 5.32% 20.85% 69.06% 1.02% 35.71% 9.27% 100.00%
NP to SH 617 2,678 10,009 143 5,149 1,553 14,677 -39.76%
  YoY % -76.96% -73.24% 6,899.30% -97.22% 231.55% -89.42% -
  Horiz. % 4.20% 18.25% 68.20% 0.97% 35.08% 10.58% 100.00%
Tax Rate 70.35 % 38.83 % 24.91 % 87.85 % 28.65 % 25.42 % 26.39 % 16.98%
  YoY % 81.17% 55.88% -71.64% 206.63% 12.71% -3.68% -
  Horiz. % 266.58% 147.14% 94.39% 332.89% 108.56% 96.32% 100.00%
Total Cost 759,983 465,294 315,995 303,515 362,620 368,553 479,226 7.65%
  YoY % 63.33% 47.25% 4.11% -16.30% -1.61% -23.09% -
  Horiz. % 158.59% 97.09% 65.94% 63.33% 75.67% 76.91% 100.00%
Net Worth 603,074 748,000 800,360 800,360 776,555 673,815 615,295 -0.32%
  YoY % -19.38% -6.54% 0.00% 3.07% 15.25% 9.51% -
  Horiz. % 98.01% 121.57% 130.08% 130.08% 126.21% 109.51% 100.00%
Dividend
30/06/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 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
30/06/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 603,074 748,000 800,360 800,360 776,555 673,815 615,295 -0.32%
  YoY % -19.38% -6.54% 0.00% 3.07% 15.25% 9.51% -
  Horiz. % 98.01% 121.57% 130.08% 130.08% 126.21% 109.51% 100.00%
NOSH 93,500 93,500 93,500 93,500 93,448 84,863 84,985 1.54%
  YoY % 0.00% 0.00% 0.00% 0.06% 10.12% -0.14% -
  Horiz. % 110.02% 110.02% 110.02% 110.02% 109.96% 99.86% 100.00%
Ratio Analysis
30/06/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 0.10 % 0.66 % 3.13 % 0.05 % 1.43 % 0.37 % 2.99 % -41.93%
  YoY % -84.85% -78.91% 6,160.00% -96.50% 286.49% -87.63% -
  Horiz. % 3.34% 22.07% 104.68% 1.67% 47.83% 12.37% 100.00%
ROE 0.10 % 0.36 % 1.25 % 0.02 % 0.66 % 0.23 % 2.39 % -39.81%
  YoY % -72.22% -71.20% 6,150.00% -96.97% 186.96% -90.38% -
  Horiz. % 4.18% 15.06% 52.30% 0.84% 27.62% 9.62% 100.00%
Per Share
30/06/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 813.66 500.93 348.87 324.78 393.69 435.90 581.28 5.53%
  YoY % 62.43% 43.59% 7.42% -17.50% -9.68% -25.01% -
  Horiz. % 139.98% 86.18% 60.02% 55.87% 67.73% 74.99% 100.00%
EPS 0.66 2.86 10.70 0.15 5.51 1.83 17.27 -40.68%
  YoY % -76.92% -73.27% 7,033.33% -97.28% 201.09% -89.40% -
  Horiz. % 3.82% 16.56% 61.96% 0.87% 31.91% 10.60% 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 6.4500 8.0000 8.5600 8.5600 8.3100 7.9400 7.2400 -1.83%
  YoY % -19.38% -6.54% 0.00% 3.01% 4.66% 9.67% -
  Horiz. % 89.09% 110.50% 118.23% 118.23% 114.78% 109.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 93,500
30/06/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 813.66 500.93 348.87 324.78 393.47 395.64 528.34 7.15%
  YoY % 62.43% 43.59% 7.42% -17.46% -0.55% -25.12% -
  Horiz. % 154.00% 94.81% 66.03% 61.47% 74.47% 74.88% 100.00%
EPS 0.66 2.86 10.70 0.15 5.51 1.66 15.70 -39.76%
  YoY % -76.92% -73.27% 7,033.33% -97.28% 231.93% -89.43% -
  Horiz. % 4.20% 18.22% 68.15% 0.96% 35.10% 10.57% 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 6.4500 8.0000 8.5600 8.5600 8.3054 7.2066 6.5807 -0.32%
  YoY % -19.38% -6.54% 0.00% 3.07% 15.25% 9.51% -
  Horiz. % 98.01% 121.57% 130.08% 130.08% 126.21% 109.51% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 29/06/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 8.0000 8.5300 8.7000 8.2000 8.9000 8.3700 9.2300 -
P/RPS 0.98 1.70 2.49 2.52 2.26 1.92 1.59 -7.45%
  YoY % -42.35% -31.73% -1.19% 11.50% 17.71% 20.75% -
  Horiz. % 61.64% 106.92% 156.60% 158.49% 142.14% 120.75% 100.00%
P/EPS 1,212.32 297.82 81.27 5,361.54 161.52 457.38 53.45 64.75%
  YoY % 307.06% 266.46% -98.48% 3,219.43% -64.69% 755.72% -
  Horiz. % 2,268.14% 557.19% 152.05% 10,030.95% 302.19% 855.72% 100.00%
EY 0.08 0.34 1.23 0.02 0.62 0.22 1.87 -39.60%
  YoY % -76.47% -72.36% 6,050.00% -96.77% 181.82% -88.24% -
  Horiz. % 4.28% 18.18% 65.78% 1.07% 33.16% 11.76% 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 1.24 1.07 1.02 0.96 1.07 1.05 1.27 -0.38%
  YoY % 15.89% 4.90% 6.25% -10.28% 1.90% -17.32% -
  Horiz. % 97.64% 84.25% 80.31% 75.59% 84.25% 82.68% 100.00%
Price Multiplier on Announcement Date
30/06/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/08/18 30/05/17 30/05/16 28/05/15 28/05/14 31/05/13 31/05/12 -
Price 7.3000 8.4200 8.7500 8.0500 8.7000 8.7500 8.0000 -
P/RPS 0.90 1.68 2.51 2.48 2.21 2.01 1.38 -6.61%
  YoY % -46.43% -33.07% 1.21% 12.22% 9.95% 45.65% -
  Horiz. % 65.22% 121.74% 181.88% 179.71% 160.14% 145.65% 100.00%
P/EPS 1,106.24 293.98 81.74 5,263.46 157.89 478.14 46.32 66.12%
  YoY % 276.30% 259.65% -98.45% 3,233.62% -66.98% 932.25% -
  Horiz. % 2,388.26% 634.67% 176.47% 11,363.25% 340.87% 1,032.25% 100.00%
EY 0.09 0.34 1.22 0.02 0.63 0.21 2.16 -39.85%
  YoY % -73.53% -72.13% 6,000.00% -96.83% 200.00% -90.28% -
  Horiz. % 4.17% 15.74% 56.48% 0.93% 29.17% 9.72% 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 1.13 1.05 1.02 0.94 1.05 1.10 1.10 0.43%
  YoY % 7.62% 2.94% 8.51% -10.48% -4.55% 0.00% -
  Horiz. % 102.73% 95.45% 92.73% 85.45% 95.45% 100.00% 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.
 


 

339  415  512  721 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.09-0.01 
 YONGTAI 0.155+0.02 
 HSI-C7K 0.31-0.20 
 SUPERMX 1.45+0.14 
 RSAWIT 0.355+0.035 
 HSI-H8K 0.19+0.08 
 XDL 0.160.00 
 THHEAVY 0.135+0.015 
 MTOUCHE 0.16+0.02 
 KNM 0.335+0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers