Highlights

[BLDPLNT] YoY Quarter Result on 2017-06-30 [#2]

Stock [BLDPLNT]: BLD PLANTATION BHD
Announcement Date 29-Aug-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Jun-2017  [#2]
Profit Trend QoQ -     -30.88%    YoY -     -66.04%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 520,747 396,595 340,034 396,757 342,658 392,822 479,861 1.37%
  YoY % 31.30% 16.63% -14.30% 15.79% -12.77% -18.14% -
  Horiz. % 108.52% 82.65% 70.86% 82.68% 71.41% 81.86% 100.00%
PBT 3,407 8,421 6,013 10,541 10,033 30,380 29,523 -30.20%
  YoY % -59.54% 40.05% -42.96% 5.06% -66.97% 2.90% -
  Horiz. % 11.54% 28.52% 20.37% 35.70% 33.98% 102.90% 100.00%
Tax -1,301 -2,948 -2,287 -2,946 -2,894 -7,942 -6,883 -24.22%
  YoY % 55.87% -28.90% 22.37% -1.80% 63.56% -15.39% -
  Horiz. % 18.90% 42.83% 33.23% 42.80% 42.05% 115.39% 100.00%
NP 2,106 5,473 3,726 7,595 7,139 22,438 22,640 -32.66%
  YoY % -61.52% 46.89% -50.94% 6.39% -68.18% -0.89% -
  Horiz. % 9.30% 24.17% 16.46% 33.55% 31.53% 99.11% 100.00%
NP to SH 1,851 5,450 3,581 7,657 7,252 22,382 22,758 -34.15%
  YoY % -66.04% 52.19% -53.23% 5.58% -67.60% -1.65% -
  Horiz. % 8.13% 23.95% 15.74% 33.65% 31.87% 98.35% 100.00%
Tax Rate 38.19 % 35.01 % 38.03 % 27.95 % 28.84 % 26.14 % 23.31 % 8.57%
  YoY % 9.08% -7.94% 36.06% -3.09% 10.33% 12.14% -
  Horiz. % 163.84% 150.19% 163.15% 119.91% 123.72% 112.14% 100.00%
Total Cost 518,641 391,122 336,308 389,162 335,519 370,384 457,221 2.12%
  YoY % 32.60% 16.30% -13.58% 15.99% -9.41% -18.99% -
  Horiz. % 113.43% 85.54% 73.55% 85.11% 73.38% 81.01% 100.00%
Net Worth 815,320 804,100 800,360 779,790 748,434 625,641 553,435 6.66%
  YoY % 1.40% 0.47% 2.64% 4.19% 19.63% 13.05% -
  Horiz. % 147.32% 145.29% 144.62% 140.90% 135.23% 113.05% 100.00%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 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
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 815,320 804,100 800,360 779,790 748,434 625,641 553,435 6.66%
  YoY % 1.40% 0.47% 2.64% 4.19% 19.63% 13.05% -
  Horiz. % 147.32% 145.29% 144.62% 140.90% 135.23% 113.05% 100.00%
NOSH 93,500 93,500 93,500 93,500 86,027 85,005 85,013 1.60%
  YoY % 0.00% 0.00% 0.00% 8.69% 1.20% -0.01% -
  Horiz. % 109.98% 109.98% 109.98% 109.98% 101.19% 99.99% 100.00%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 0.40 % 1.38 % 1.10 % 1.91 % 2.08 % 5.71 % 4.72 % -33.70%
  YoY % -71.01% 25.45% -42.41% -8.17% -63.57% 20.97% -
  Horiz. % 8.47% 29.24% 23.31% 40.47% 44.07% 120.97% 100.00%
ROE 0.23 % 0.68 % 0.45 % 0.98 % 0.97 % 3.58 % 4.11 % -38.13%
  YoY % -66.18% 51.11% -54.08% 1.03% -72.91% -12.90% -
  Horiz. % 5.60% 16.55% 10.95% 23.84% 23.60% 87.10% 100.00%
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 556.95 424.17 363.67 424.34 398.31 462.11 564.46 -0.22%
  YoY % 31.30% 16.64% -14.30% 6.54% -13.81% -18.13% -
  Horiz. % 98.67% 75.15% 64.43% 75.18% 70.56% 81.87% 100.00%
EPS 1.98 5.83 3.83 8.18 8.43 26.33 26.77 -35.19%
  YoY % -66.04% 52.22% -53.18% -2.97% -67.98% -1.64% -
  Horiz. % 7.40% 21.78% 14.31% 30.56% 31.49% 98.36% 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 8.7200 8.6000 8.5600 8.3400 8.7000 7.3600 6.5100 4.99%
  YoY % 1.40% 0.47% 2.64% -4.14% 18.21% 13.06% -
  Horiz. % 133.95% 132.10% 131.49% 128.11% 133.64% 113.06% 100.00%
Adjusted Per Share Value based on latest NOSH - 93,500
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 556.95 424.17 363.67 424.34 366.48 420.13 513.22 1.37%
  YoY % 31.30% 16.64% -14.30% 15.79% -12.77% -18.14% -
  Horiz. % 108.52% 82.65% 70.86% 82.68% 71.41% 81.86% 100.00%
EPS 1.98 5.83 3.83 8.18 7.76 23.94 24.34 -34.15%
  YoY % -66.04% 52.22% -53.18% 5.41% -67.59% -1.64% -
  Horiz. % 8.13% 23.95% 15.74% 33.61% 31.88% 98.36% 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 8.7200 8.6000 8.5600 8.3400 8.0047 6.6914 5.9191 6.66%
  YoY % 1.40% 0.47% 2.64% 4.19% 19.63% 13.05% -
  Horiz. % 147.32% 145.29% 144.62% 140.90% 135.24% 113.05% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 8.3800 8.4800 8.0000 8.3200 8.5000 8.3800 6.8000 -
P/RPS 1.50 2.00 2.20 1.96 2.13 1.81 1.20 3.79%
  YoY % -25.00% -9.09% 12.24% -7.98% 17.68% 50.83% -
  Horiz. % 125.00% 166.67% 183.33% 163.33% 177.50% 150.83% 100.00%
P/EPS 423.30 145.48 208.88 101.60 100.83 31.83 25.40 59.75%
  YoY % 190.97% -30.35% 105.59% 0.76% 216.78% 25.31% -
  Horiz. % 1,666.54% 572.76% 822.36% 400.00% 396.97% 125.31% 100.00%
EY 0.24 0.69 0.48 0.98 0.99 3.14 3.94 -37.25%
  YoY % -65.22% 43.75% -51.02% -1.01% -68.47% -20.30% -
  Horiz. % 6.09% 17.51% 12.18% 24.87% 25.13% 79.70% 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 0.96 0.99 0.93 1.00 0.98 1.14 1.04 -1.32%
  YoY % -3.03% 6.45% -7.00% 2.04% -14.04% 9.62% -
  Horiz. % 92.31% 95.19% 89.42% 96.15% 94.23% 109.62% 100.00%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 29/08/17 30/08/16 28/08/15 27/08/14 29/08/13 30/08/12 26/08/11 -
Price 8.4300 8.5000 8.1000 8.0200 8.5300 8.2000 6.7600 -
P/RPS 1.51 2.00 2.23 1.89 2.14 1.77 1.20 3.90%
  YoY % -24.50% -10.31% 17.99% -11.68% 20.90% 47.50% -
  Horiz. % 125.83% 166.67% 185.83% 157.50% 178.33% 147.50% 100.00%
P/EPS 425.83 145.83 211.49 97.93 101.19 31.14 25.25 60.07%
  YoY % 192.00% -31.05% 115.96% -3.22% 224.95% 23.33% -
  Horiz. % 1,686.46% 577.54% 837.58% 387.84% 400.75% 123.33% 100.00%
EY 0.23 0.69 0.47 1.02 0.99 3.21 3.96 -37.74%
  YoY % -66.67% 46.81% -53.92% 3.03% -69.16% -18.94% -
  Horiz. % 5.81% 17.42% 11.87% 25.76% 25.00% 81.06% 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 0.97 0.99 0.95 0.96 0.98 1.11 1.04 -1.15%
  YoY % -2.02% 4.21% -1.04% -2.04% -11.71% 6.73% -
  Horiz. % 93.27% 95.19% 91.35% 92.31% 94.23% 106.73% 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.
 


 

208  161  535  1392 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.295+0.005 
 ARMADA 0.505+0.015 
 DGB 0.17+0.005 
 IFCAMSC 0.545+0.015 
 ISTONE 0.21-0.015 
 HSI-C7K 0.3350.00 
 HSI-H8F 0.405-0.015 
 SAPNRG-WA 0.135+0.005 
 VELESTO 0.385+0.005 
 EKOVEST 0.78+0.01 

TOP ARTICLES

1. [转贴] 为什么有人看不上股息收入,有人却靠收股息达成财务自由?!- 陈剑 Good Articles to Share
2. Malaysia Construction – ECRL: Package 2 Set for Take Off KL Trader Investment Research Articles
3. Technical View - MTAG Group Bhd (MTAG, 0213) Rakuten Trade Research Reports
4. COMMENTS ON ALLIANCE BANK BERHAD (2488) - louisesinvesting Good Articles to Share
5. Minister: Govt to provide RM20.7b in cash, incentives over five years for digitalisation save malaysia!!!
6. (Icon) Alliance Bank - One Off Provision Affected Previous Quarter Earning. Time To Buy On Weakness Icon8888 Gossips About Stocks
7. PublicInvest Research Headlines - 14 Nov 2019 PublicInvest Research
8. [12Invest] - 我要投资 - 浅谈Dayang(5141) Right Issue [12Invest] - 我要投资
Partners & Brokers