Highlights

[BLDPLNT] YoY Quarter Result on 2017-09-30 [#3]

Stock [BLDPLNT]: BLD PLANTATION BHD
Announcement Date 30-Nov-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Sep-2017  [#3]
Profit Trend QoQ -     476.12%    YoY -     119.42%
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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

497  407  524  653 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ASB 0.175+0.005 
 KANGER 0.22-0.015 
 MUIIND 0.115-0.005 
 MTOUCHE 0.06-0.005 
 PHB 0.03+0.005 
 SAPNRG 0.105-0.005 
 CAREPLS 3.18+0.03 
 HLT 1.66-0.01 
 PARLO 0.40-0.15 
 PASUKGB 0.0750.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Top Glove Investment: Is the EPF trading or investing?- A Misconception Van Gogh of Financial
2. TOPGLOV (7113) - Top Glove spent RM 564,639,998.73 in September for Share Buyback !!! Good or Bad? Bursa Malaysia Free Trading Education
3. EPF stake buoys Top Glove's rise as Covid-19 cases climb gloveharicut
4. 'THE GREATER FOOL THEORY By Dr Neoh Soon Kean (Excerpts from STOCK MARKET INVESTMENT), Calvin Tan comments THE INVESTMENT APPROACH OF CALVIN TAN
5. LCTITAN - ALL-TIME HIGH SALES VOLUME AT ELEVATED ASPS, AND... Jom & Terry
6. 顶级手套业绩超越Maybank!股价却没反应,因为有一样东西悄悄地发生了变化!(Part 1/4) Valuation on Glove Sector - 陈剑 Good Articles to Share
7. 热门股:速柏玛 上挑RM8.99 南洋行家论股
8. (CHOIVO CAPITAL) LCTITAN (5284) - Rising ASP's, Falling Costs, Butadiene (Glove Proxy), Hurricane, Selling For Cash (A Summary) Choivo Capital
PARTNERS & BROKERS