Highlights

[BLDPLNT] YoY Quarter Result on 2018-06-30 [#1]

Stock [BLDPLNT]: BLD PLANTATION BHD
Announcement Date 30-Aug-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Jun-2018  [#1]
Profit Trend QoQ -     -171.42%    YoY -     -183.31%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/19 30/06/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 338,812 394,202 468,374 326,198 303,665 367,896 369,923 -1.40%
  YoY % -14.05% -15.84% 43.59% 7.42% -17.46% -0.55% -
  Horiz. % 91.59% 106.56% 126.61% 88.18% 82.09% 99.45% 100.00%
PBT -22,139 -1,399 5,035 13,588 1,235 7,395 1,837 -
  YoY % -1,482.49% -127.79% -62.95% 1,000.24% -83.30% 302.56% -
  Horiz. % -1,205.17% -76.16% 274.09% 739.68% 67.23% 402.56% 100.00%
Tax 4,433 -118 -1,955 -3,385 -1,085 -2,119 -467 -
  YoY % 3,856.78% 93.96% 42.25% -211.98% 48.80% -353.75% -
  Horiz. % -949.25% 25.27% 418.63% 724.84% 232.33% 453.75% 100.00%
NP -17,706 -1,517 3,080 10,203 150 5,276 1,370 -
  YoY % -1,067.17% -149.25% -69.81% 6,702.00% -97.16% 285.11% -
  Horiz. % -1,292.41% -110.73% 224.82% 744.74% 10.95% 385.11% 100.00%
NP to SH -17,580 -1,542 2,678 10,009 143 5,149 1,553 -
  YoY % -1,040.08% -157.58% -73.24% 6,899.30% -97.22% 231.55% -
  Horiz. % -1,132.00% -99.29% 172.44% 644.49% 9.21% 331.55% 100.00%
Tax Rate - % - % 38.83 % 24.91 % 87.85 % 28.65 % 25.42 % -
  YoY % 0.00% 0.00% 55.88% -71.64% 206.63% 12.71% -
  Horiz. % 0.00% 0.00% 152.75% 97.99% 345.59% 112.71% 100.00%
Total Cost 356,518 395,719 465,294 315,995 303,515 362,620 368,553 -0.53%
  YoY % -9.91% -14.95% 47.25% 4.11% -16.30% -1.61% -
  Horiz. % 96.73% 107.37% 126.25% 85.74% 82.35% 98.39% 100.00%
Net Worth 545,104 603,074 748,000 800,360 800,360 776,985 673,815 -3.33%
  YoY % -9.61% -19.38% -6.54% 0.00% 3.01% 15.31% -
  Horiz. % 80.90% 89.50% 111.01% 118.78% 118.78% 115.31% 100.00%
Dividend
30/06/19 30/06/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 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
30/06/19 30/06/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 545,104 603,074 748,000 800,360 800,360 776,985 673,815 -3.33%
  YoY % -9.61% -19.38% -6.54% 0.00% 3.01% 15.31% -
  Horiz. % 80.90% 89.50% 111.01% 118.78% 118.78% 115.31% 100.00%
NOSH 93,500 93,500 93,500 93,500 93,500 93,500 84,863 1.56%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 10.18% -
  Horiz. % 110.18% 110.18% 110.18% 110.18% 110.18% 110.18% 100.00%
Ratio Analysis
30/06/19 30/06/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin -5.23 % -0.38 % 0.66 % 3.13 % 0.05 % 1.43 % 0.37 % -
  YoY % -1,276.32% -157.58% -78.91% 6,160.00% -96.50% 286.49% -
  Horiz. % -1,413.51% -102.70% 178.38% 845.95% 13.51% 386.49% 100.00%
ROE -3.23 % -0.26 % 0.36 % 1.25 % 0.02 % 0.66 % 0.23 % -
  YoY % -1,142.31% -172.22% -71.20% 6,150.00% -96.97% 186.96% -
  Horiz. % -1,404.35% -113.04% 156.52% 543.48% 8.70% 286.96% 100.00%
Per Share
30/06/19 30/06/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 362.37 421.61 500.93 348.87 324.78 393.47 435.90 -2.91%
  YoY % -14.05% -15.83% 43.59% 7.42% -17.46% -9.73% -
  Horiz. % 83.13% 96.72% 114.92% 80.03% 74.51% 90.27% 100.00%
EPS -18.80 -1.65 2.86 10.70 0.15 5.51 1.83 -
  YoY % -1,039.39% -157.69% -73.27% 7,033.33% -97.28% 201.09% -
  Horiz. % -1,027.32% -90.16% 156.28% 584.70% 8.20% 301.09% 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 5.8300 6.4500 8.0000 8.5600 8.5600 8.3100 7.9400 -4.82%
  YoY % -9.61% -19.38% -6.54% 0.00% 3.01% 4.66% -
  Horiz. % 73.43% 81.23% 100.76% 107.81% 107.81% 104.66% 100.00%
Adjusted Per Share Value based on latest NOSH - 93,500
30/06/19 30/06/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 362.37 421.61 500.93 348.87 324.78 393.47 395.64 -1.40%
  YoY % -14.05% -15.83% 43.59% 7.42% -17.46% -0.55% -
  Horiz. % 91.59% 106.56% 126.61% 88.18% 82.09% 99.45% 100.00%
EPS -18.80 -1.65 2.86 10.70 0.15 5.51 1.66 -
  YoY % -1,039.39% -157.69% -73.27% 7,033.33% -97.28% 231.93% -
  Horiz. % -1,132.53% -99.40% 172.29% 644.58% 9.04% 331.93% 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 5.8300 6.4500 8.0000 8.5600 8.5600 8.3100 7.2066 -3.33%
  YoY % -9.61% -19.38% -6.54% 0.00% 3.01% 15.31% -
  Horiz. % 80.90% 89.50% 111.01% 118.78% 118.78% 115.31% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 28/06/19 29/06/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 6.5500 8.0000 8.5300 8.7000 8.2000 8.9000 8.3700 -
P/RPS 1.81 1.90 1.70 2.49 2.52 2.26 1.92 -0.94%
  YoY % -4.74% 11.76% -31.73% -1.19% 11.50% 17.71% -
  Horiz. % 94.27% 98.96% 88.54% 129.69% 131.25% 117.71% 100.00%
P/EPS -34.84 -485.08 297.82 81.27 5,361.54 161.61 457.38 -
  YoY % 92.82% -262.88% 266.46% -98.48% 3,217.58% -64.67% -
  Horiz. % -7.62% -106.06% 65.11% 17.77% 1,172.23% 35.33% 100.00%
EY -2.87 -0.21 0.34 1.23 0.02 0.62 0.22 -
  YoY % -1,266.67% -161.76% -72.36% 6,050.00% -96.77% 181.82% -
  Horiz. % -1,304.55% -95.45% 154.55% 559.09% 9.09% 281.82% 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 1.24 1.07 1.02 0.96 1.07 1.05 1.04%
  YoY % -9.68% 15.89% 4.90% 6.25% -10.28% 1.90% -
  Horiz. % 106.67% 118.10% 101.90% 97.14% 91.43% 101.90% 100.00%
Price Multiplier on Announcement Date
30/06/19 30/06/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 30/08/19 30/08/18 30/05/17 30/05/16 28/05/15 28/05/14 31/05/13 -
Price 6.6300 7.3000 8.4200 8.7500 8.0500 8.7000 8.7500 -
P/RPS 1.83 1.73 1.68 2.51 2.48 2.21 2.01 -1.49%
  YoY % 5.78% 2.98% -33.07% 1.21% 12.22% 9.95% -
  Horiz. % 91.04% 86.07% 83.58% 124.88% 123.38% 109.95% 100.00%
P/EPS -35.26 -442.64 293.98 81.74 5,263.46 157.98 478.14 -
  YoY % 92.03% -250.57% 259.65% -98.45% 3,231.73% -66.96% -
  Horiz. % -7.37% -92.58% 61.48% 17.10% 1,100.82% 33.04% 100.00%
EY -2.84 -0.23 0.34 1.22 0.02 0.63 0.21 -
  YoY % -1,134.78% -167.65% -72.13% 6,000.00% -96.83% 200.00% -
  Horiz. % -1,352.38% -109.52% 161.90% 580.95% 9.52% 300.00% 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 1.14 1.13 1.05 1.02 0.94 1.05 1.10 0.57%
  YoY % 0.88% 7.62% 2.94% 8.51% -10.48% -4.55% -
  Horiz. % 103.64% 102.73% 95.45% 92.73% 85.45% 95.45% 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.
 


 

402  313  494  808 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 NETX 0.02-0.005 
 ARMADA 0.48+0.035 
 MTAG 0.54+0.03 
 HSI-C7F 0.325-0.01 
 SANICHI 0.045-0.005 
 HUAAN 0.16+0.015 
 KNM 0.46+0.005 
 PUC 0.0550.00 
 PRESBHD 0.50+0.015 
 HSI-H8B 0.19-0.015 

FEATURED POSTS

1. MQ Trader Workshop @ Kulai - Trading Strategy in Volatile Market MQ Trader Announcement!

TOP ARTICLES

1. OVERLOOKED GEM : BENEFICIARY OF BUDGET 2020 !!! Bursa Master
2. SELL CARIMIN & UZMA NOW & SWITCH TO NETX, OPCOM, REDTONE OR MUIPROP, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. EYE ON THIS STOCK BECAUSE THE PRICE RALLY COULD BE THIS WEEK (21-25 OCT)! smartinvestment2030
4. Dayang’s Price Rise is not Reflected on Naim - Koon Yew Yin Koon Yew Yin's Blog
5. CALVIN'S SUNDAY SHARING FROM THE BIBLE: TOPIC - 2 POINTS: NEED FOR WATER & SEASONAL TIMING THE INVESTMENT APPROACH OF CALVIN TAN
6. THE NUMBER ONE CHAMPION UP-TRENDING STOCK OF BURSA FOR YEAR 2019, 2020, 2021 ALL MUST NOT MISS NOW!! THE INVESTMENT APPROACH OF CALVIN TAN
7. DIRECTORS/INSIDERS STRONG BUYING SHOWS NFCP FIBERISATION BULL RUN VERY SOON, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
8. Mitrajaya - NEW CONTRACT COMING SOON!??!! JL's Stock Picks and Coverages
Partners & Brokers