Highlights

[BLDPLNT] YoY Quarter Result on 2015-06-30 [#2]

Stock [BLDPLNT]: BLD PLANTATION BHD
Announcement Date 28-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Jun-2015  [#2]
Profit Trend QoQ -     2,404.20%    YoY -     -53.23%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 466,952 520,747 396,595 340,034 396,757 342,658 392,822 2.80%
  YoY % -10.33% 31.30% 16.63% -14.30% 15.79% -12.77% -
  Horiz. % 118.87% 132.57% 100.96% 86.56% 101.00% 87.23% 100.00%
PBT -20,878 3,407 8,421 6,013 10,541 10,033 30,380 -
  YoY % -712.80% -59.54% 40.05% -42.96% 5.06% -66.97% -
  Horiz. % -68.72% 11.21% 27.72% 19.79% 34.70% 33.03% 100.00%
Tax 4,136 -1,301 -2,948 -2,287 -2,946 -2,894 -7,942 -
  YoY % 417.91% 55.87% -28.90% 22.37% -1.80% 63.56% -
  Horiz. % -52.08% 16.38% 37.12% 28.80% 37.09% 36.44% 100.00%
NP -16,742 2,106 5,473 3,726 7,595 7,139 22,438 -
  YoY % -894.97% -61.52% 46.89% -50.94% 6.39% -68.18% -
  Horiz. % -74.61% 9.39% 24.39% 16.61% 33.85% 31.82% 100.00%
NP to SH -16,764 1,851 5,450 3,581 7,657 7,252 22,382 -
  YoY % -1,005.67% -66.04% 52.19% -53.23% 5.58% -67.60% -
  Horiz. % -74.90% 8.27% 24.35% 16.00% 34.21% 32.40% 100.00%
Tax Rate - % 38.19 % 35.01 % 38.03 % 27.95 % 28.84 % 26.14 % -
  YoY % 0.00% 9.08% -7.94% 36.06% -3.09% 10.33% -
  Horiz. % 0.00% 146.10% 133.93% 145.49% 106.92% 110.33% 100.00%
Total Cost 483,694 518,641 391,122 336,308 389,162 335,519 370,384 4.36%
  YoY % -6.74% 32.60% 16.30% -13.58% 15.99% -9.41% -
  Horiz. % 130.59% 140.03% 105.60% 90.80% 105.07% 90.59% 100.00%
Net Worth 586,244 815,320 804,100 800,360 779,790 748,434 625,641 -1.03%
  YoY % -28.10% 1.40% 0.47% 2.64% 4.19% 19.63% -
  Horiz. % 93.70% 130.32% 128.52% 127.93% 124.64% 119.63% 100.00%
Dividend
30/09/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 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
30/09/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 586,244 815,320 804,100 800,360 779,790 748,434 625,641 -1.03%
  YoY % -28.10% 1.40% 0.47% 2.64% 4.19% 19.63% -
  Horiz. % 93.70% 130.32% 128.52% 127.93% 124.64% 119.63% 100.00%
NOSH 93,500 93,500 93,500 93,500 93,500 86,027 85,005 1.53%
  YoY % 0.00% 0.00% 0.00% 0.00% 8.69% 1.20% -
  Horiz. % 109.99% 109.99% 109.99% 109.99% 109.99% 101.20% 100.00%
Ratio Analysis
30/09/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin -3.59 % 0.40 % 1.38 % 1.10 % 1.91 % 2.08 % 5.71 % -
  YoY % -997.50% -71.01% 25.45% -42.41% -8.17% -63.57% -
  Horiz. % -62.87% 7.01% 24.17% 19.26% 33.45% 36.43% 100.00%
ROE -2.86 % 0.23 % 0.68 % 0.45 % 0.98 % 0.97 % 3.58 % -
  YoY % -1,343.48% -66.18% 51.11% -54.08% 1.03% -72.91% -
  Horiz. % -79.89% 6.42% 18.99% 12.57% 27.37% 27.09% 100.00%
Per Share
30/09/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 499.41 556.95 424.17 363.67 424.34 398.31 462.11 1.25%
  YoY % -10.33% 31.30% 16.64% -14.30% 6.54% -13.81% -
  Horiz. % 108.07% 120.52% 91.79% 78.70% 91.83% 86.19% 100.00%
EPS -17.93 1.98 5.83 3.83 8.18 8.43 26.33 -
  YoY % -1,005.56% -66.04% 52.22% -53.18% -2.97% -67.98% -
  Horiz. % -68.10% 7.52% 22.14% 14.55% 31.07% 32.02% 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 6.2700 8.7200 8.6000 8.5600 8.3400 8.7000 7.3600 -2.53%
  YoY % -28.10% 1.40% 0.47% 2.64% -4.14% 18.21% -
  Horiz. % 85.19% 118.48% 116.85% 116.30% 113.32% 118.21% 100.00%
Adjusted Per Share Value based on latest NOSH - 93,500
30/09/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 499.41 556.95 424.17 363.67 424.34 366.48 420.13 2.80%
  YoY % -10.33% 31.30% 16.64% -14.30% 15.79% -12.77% -
  Horiz. % 118.87% 132.57% 100.96% 86.56% 101.00% 87.23% 100.00%
EPS -17.93 1.98 5.83 3.83 8.18 7.76 23.94 -
  YoY % -1,005.56% -66.04% 52.22% -53.18% 5.41% -67.59% -
  Horiz. % -74.90% 8.27% 24.35% 16.00% 34.17% 32.41% 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 6.2700 8.7200 8.6000 8.5600 8.3400 8.0047 6.6914 -1.03%
  YoY % -28.10% 1.40% 0.47% 2.64% 4.19% 19.63% -
  Horiz. % 93.70% 130.32% 128.52% 127.93% 124.64% 119.63% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 28/09/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 7.0000 8.3800 8.4800 8.0000 8.3200 8.5000 8.3800 -
P/RPS 1.40 1.50 2.00 2.20 1.96 2.13 1.81 -4.02%
  YoY % -6.67% -25.00% -9.09% 12.24% -7.98% 17.68% -
  Horiz. % 77.35% 82.87% 110.50% 121.55% 108.29% 117.68% 100.00%
P/EPS -39.04 423.30 145.48 208.88 101.60 100.83 31.83 -
  YoY % -109.22% 190.97% -30.35% 105.59% 0.76% 216.78% -
  Horiz. % -122.65% 1,329.88% 457.05% 656.24% 319.20% 316.78% 100.00%
EY -2.56 0.24 0.69 0.48 0.98 0.99 3.14 -
  YoY % -1,166.67% -65.22% 43.75% -51.02% -1.01% -68.47% -
  Horiz. % -81.53% 7.64% 21.97% 15.29% 31.21% 31.53% 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 0.96 0.99 0.93 1.00 0.98 1.14 -0.28%
  YoY % 16.67% -3.03% 6.45% -7.00% 2.04% -14.04% -
  Horiz. % 98.25% 84.21% 86.84% 81.58% 87.72% 85.96% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 27/11/18 29/08/17 30/08/16 28/08/15 27/08/14 29/08/13 30/08/12 -
Price 7.0000 8.4300 8.5000 8.1000 8.0200 8.5300 8.2000 -
P/RPS 1.40 1.51 2.00 2.23 1.89 2.14 1.77 -3.68%
  YoY % -7.28% -24.50% -10.31% 17.99% -11.68% 20.90% -
  Horiz. % 79.10% 85.31% 112.99% 125.99% 106.78% 120.90% 100.00%
P/EPS -39.04 425.83 145.83 211.49 97.93 101.19 31.14 -
  YoY % -109.17% 192.00% -31.05% 115.96% -3.22% 224.95% -
  Horiz. % -125.37% 1,367.47% 468.30% 679.16% 314.48% 324.95% 100.00%
EY -2.56 0.23 0.69 0.47 1.02 0.99 3.21 -
  YoY % -1,213.04% -66.67% 46.81% -53.92% 3.03% -69.16% -
  Horiz. % -79.75% 7.17% 21.50% 14.64% 31.78% 30.84% 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 0.97 0.99 0.95 0.96 0.98 1.11 0.14%
  YoY % 15.46% -2.02% 4.21% -1.04% -2.04% -11.71% -
  Horiz. % 100.90% 87.39% 89.19% 85.59% 86.49% 88.29% 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 Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

377  525  583 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.015-0.005 
 ITRONIC 0.27+0.03 
 BORNOIL 0.04+0.005 
 MMAG 0.18-0.005 
 FINTEC 0.0350.00 
 FOCUS 0.035-0.005 
 MPAY 0.265+0.015 
 EAH 0.0250.00 
 DNEX 0.83-0.03 
 KOMARK 0.13-0.01 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS