Highlights

[BLDPLNT] YoY Quarter Result on 2016-09-30 [#3]

Stock [BLDPLNT]: BLD PLANTATION BHD
Announcement Date 29-Nov-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Sep-2016  [#3]
Profit Trend QoQ -     -10.83%    YoY -     292.89%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/19 31/12/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 648,782 526,430 560,672 589,578 374,249 366,126 481,636 4.88%
  YoY % 23.24% -6.11% -4.90% 57.54% 2.22% -23.98% -
  Horiz. % 134.70% 109.30% 116.41% 122.41% 77.70% 76.02% 100.00%
PBT 19,238 -30,611 15,655 10,732 -3,555 10,429 25,712 -4.53%
  YoY % 162.85% -295.53% 45.87% 401.88% -134.09% -59.44% -
  Horiz. % 74.82% -119.05% 60.89% 41.74% -13.83% 40.56% 100.00%
Tax -5,427 501 -4,728 -5,465 4,877 -5,292 -7,201 -4.42%
  YoY % -1,183.23% 110.60% 13.49% -212.06% 192.16% 26.51% -
  Horiz. % 75.36% -6.96% 65.66% 75.89% -67.73% 73.49% 100.00%
NP 13,811 -30,110 10,927 5,267 1,322 5,137 18,511 -4.57%
  YoY % 145.87% -375.56% 107.46% 298.41% -74.27% -72.25% -
  Horiz. % 74.61% -162.66% 59.03% 28.45% 7.14% 27.75% 100.00%
NP to SH 13,549 -29,649 10,664 4,860 1,237 5,092 18,402 -4.78%
  YoY % 145.70% -378.03% 119.42% 292.89% -75.71% -72.33% -
  Horiz. % 73.63% -161.12% 57.95% 26.41% 6.72% 27.67% 100.00%
Tax Rate 28.21 % - % 30.20 % 50.92 % - % 50.74 % 28.01 % 0.11%
  YoY % 0.00% 0.00% -40.69% 0.00% 0.00% 81.15% -
  Horiz. % 100.71% 0.00% 107.82% 181.79% 0.00% 181.15% 100.00%
Total Cost 634,971 556,540 549,745 584,311 372,927 360,989 463,125 5.17%
  YoY % 14.09% 1.24% -5.92% 56.68% 3.31% -22.05% -
  Horiz. % 137.11% 120.17% 118.70% 126.17% 80.52% 77.95% 100.00%
Net Worth 560,064 565,675 826,540 808,774 801,294 784,465 807,840 -5.69%
  YoY % -0.99% -31.56% 2.20% 0.93% 2.15% -2.89% -
  Horiz. % 69.33% 70.02% 102.31% 100.12% 99.19% 97.11% 100.00%
Dividend
31/12/19 31/12/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 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
31/12/19 31/12/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 560,064 565,675 826,540 808,774 801,294 784,465 807,840 -5.69%
  YoY % -0.99% -31.56% 2.20% 0.93% 2.15% -2.89% -
  Horiz. % 69.33% 70.02% 102.31% 100.12% 99.19% 97.11% 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
31/12/19 31/12/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 2.13 % -5.72 % 1.95 % 0.89 % 0.35 % 1.40 % 3.84 % -8.99%
  YoY % 137.24% -393.33% 119.10% 154.29% -75.00% -63.54% -
  Horiz. % 55.47% -148.96% 50.78% 23.18% 9.11% 36.46% 100.00%
ROE 2.42 % -5.24 % 1.29 % 0.60 % 0.15 % 0.65 % 2.28 % 0.96%
  YoY % 146.18% -506.20% 115.00% 300.00% -76.92% -71.49% -
  Horiz. % 106.14% -229.82% 56.58% 26.32% 6.58% 28.51% 100.00%
Per Share
31/12/19 31/12/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 693.88 563.03 599.65 630.56 400.27 391.58 515.12 4.88%
  YoY % 23.24% -6.11% -4.90% 57.53% 2.22% -23.98% -
  Horiz. % 134.70% 109.30% 116.41% 122.41% 77.70% 76.02% 100.00%
EPS 14.49 -31.71 11.41 5.20 1.33 5.45 19.68 -4.78%
  YoY % 145.70% -377.91% 119.42% 290.98% -75.60% -72.31% -
  Horiz. % 73.63% -161.13% 57.98% 26.42% 6.76% 27.69% 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 5.9900 6.0500 8.8400 8.6500 8.5700 8.3900 8.6400 -5.69%
  YoY % -0.99% -31.56% 2.20% 0.93% 2.15% -2.89% -
  Horiz. % 69.33% 70.02% 102.31% 100.12% 99.19% 97.11% 100.00%
Adjusted Per Share Value based on latest NOSH - 93,500
31/12/19 31/12/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 693.88 563.03 599.65 630.56 400.27 391.58 515.12 4.88%
  YoY % 23.24% -6.11% -4.90% 57.53% 2.22% -23.98% -
  Horiz. % 134.70% 109.30% 116.41% 122.41% 77.70% 76.02% 100.00%
EPS 14.49 -31.71 11.41 5.20 1.33 5.45 19.68 -4.78%
  YoY % 145.70% -377.91% 119.42% 290.98% -75.60% -72.31% -
  Horiz. % 73.63% -161.13% 57.98% 26.42% 6.76% 27.69% 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 5.9900 6.0500 8.8400 8.6500 8.5700 8.3900 8.6400 -5.69%
  YoY % -0.99% -31.56% 2.20% 0.93% 2.15% -2.89% -
  Horiz. % 69.33% 70.02% 102.31% 100.12% 99.19% 97.11% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 31/12/19 31/12/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 5.3000 7.5400 8.4000 8.5000 8.1000 8.1000 8.5000 -
P/RPS 0.76 1.34 1.40 1.35 2.02 2.07 1.65 -11.66%
  YoY % -43.28% -4.29% 3.70% -33.17% -2.42% 25.45% -
  Horiz. % 46.06% 81.21% 84.85% 81.82% 122.42% 125.45% 100.00%
P/EPS 36.57 -23.78 73.65 163.53 612.25 148.73 43.19 -2.62%
  YoY % 253.78% -132.29% -54.96% -73.29% 311.65% 244.36% -
  Horiz. % 84.67% -55.06% 170.53% 378.63% 1,417.57% 344.36% 100.00%
EY 2.73 -4.21 1.36 0.61 0.16 0.67 2.32 2.64%
  YoY % 164.85% -409.56% 122.95% 281.25% -76.12% -71.12% -
  Horiz. % 117.67% -181.47% 58.62% 26.29% 6.90% 28.88% 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 0.88 1.25 0.95 0.98 0.95 0.97 0.98 -1.71%
  YoY % -29.60% 31.58% -3.06% 3.16% -2.06% -1.02% -
  Horiz. % 89.80% 127.55% 96.94% 100.00% 96.94% 98.98% 100.00%
Price Multiplier on Announcement Date
31/12/19 31/12/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 28/02/20 27/02/19 30/11/17 29/11/16 30/11/15 27/11/14 29/11/13 -
Price 5.5000 6.9600 8.3600 8.5000 9.3000 8.1000 9.0000 -
P/RPS 0.79 1.24 1.39 1.35 2.32 2.07 1.75 -11.94%
  YoY % -36.29% -10.79% 2.96% -41.81% 12.08% 18.29% -
  Horiz. % 45.14% 70.86% 79.43% 77.14% 132.57% 118.29% 100.00%
P/EPS 37.95 -21.95 73.30 163.53 702.95 148.73 45.73 -2.94%
  YoY % 272.89% -129.95% -55.18% -76.74% 372.64% 225.24% -
  Horiz. % 82.99% -48.00% 160.29% 357.60% 1,537.17% 325.24% 100.00%
EY 2.63 -4.56 1.36 0.61 0.14 0.67 2.19 2.97%
  YoY % 157.68% -435.29% 122.95% 335.71% -79.10% -69.41% -
  Horiz. % 120.09% -208.22% 62.10% 27.85% 6.39% 30.59% 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 0.92 1.15 0.95 0.98 1.09 0.97 1.04 -1.94%
  YoY % -20.00% 21.05% -3.06% -10.09% 12.37% -6.73% -
  Horiz. % 88.46% 110.58% 91.35% 94.23% 104.81% 93.27% 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