Highlights

[BLDPLNT] YoY Quarter Result on 2019-09-30 [#2]

Stock [BLDPLNT]: BLD PLANTATION BHD
Announcement Date 29-Nov-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2020
Quarter 30-Sep-2019  [#2]
Profit Trend QoQ -     107.59%    YoY -     107.96%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/19 30/09/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 446,359 466,952 520,747 396,595 340,034 396,757 342,658 4.32%
  YoY % -4.41% -10.33% 31.30% 16.63% -14.30% 15.79% -
  Horiz. % 130.26% 136.27% 151.97% 115.74% 99.23% 115.79% 100.00%
PBT 3,219 -20,878 3,407 8,421 6,013 10,541 10,033 -16.62%
  YoY % 115.42% -712.80% -59.54% 40.05% -42.96% 5.06% -
  Horiz. % 32.08% -208.09% 33.96% 83.93% 59.93% 105.06% 100.00%
Tax -1,853 4,136 -1,301 -2,948 -2,287 -2,946 -2,894 -6.88%
  YoY % -144.80% 417.91% 55.87% -28.90% 22.37% -1.80% -
  Horiz. % 64.03% -142.92% 44.96% 101.87% 79.03% 101.80% 100.00%
NP 1,366 -16,742 2,106 5,473 3,726 7,595 7,139 -23.23%
  YoY % 108.16% -894.97% -61.52% 46.89% -50.94% 6.39% -
  Horiz. % 19.13% -234.51% 29.50% 76.66% 52.19% 106.39% 100.00%
NP to SH 1,335 -16,764 1,851 5,450 3,581 7,657 7,252 -23.71%
  YoY % 107.96% -1,005.67% -66.04% 52.19% -53.23% 5.58% -
  Horiz. % 18.41% -231.16% 25.52% 75.15% 49.38% 105.58% 100.00%
Tax Rate 57.56 % - % 38.19 % 35.01 % 38.03 % 27.95 % 28.84 % 11.68%
  YoY % 0.00% 0.00% 9.08% -7.94% 36.06% -3.09% -
  Horiz. % 199.58% 0.00% 132.42% 121.39% 131.87% 96.91% 100.00%
Total Cost 444,993 483,694 518,641 391,122 336,308 389,162 335,519 4.62%
  YoY % -8.00% -6.74% 32.60% 16.30% -13.58% 15.99% -
  Horiz. % 132.63% 144.16% 154.58% 116.57% 100.24% 115.99% 100.00%
Net Worth 546,974 586,244 815,320 804,100 800,360 779,790 748,434 -4.89%
  YoY % -6.70% -28.10% 1.40% 0.47% 2.64% 4.19% -
  Horiz. % 73.08% 78.33% 108.94% 107.44% 106.94% 104.19% 100.00%
Dividend
30/09/19 30/09/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 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
30/09/19 30/09/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 546,974 586,244 815,320 804,100 800,360 779,790 748,434 -4.89%
  YoY % -6.70% -28.10% 1.40% 0.47% 2.64% 4.19% -
  Horiz. % 73.08% 78.33% 108.94% 107.44% 106.94% 104.19% 100.00%
NOSH 93,500 93,500 93,500 93,500 93,500 93,500 86,027 1.34%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 8.69% -
  Horiz. % 108.69% 108.69% 108.69% 108.69% 108.69% 108.69% 100.00%
Ratio Analysis
30/09/19 30/09/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 0.31 % -3.59 % 0.40 % 1.38 % 1.10 % 1.91 % 2.08 % -26.24%
  YoY % 108.64% -997.50% -71.01% 25.45% -42.41% -8.17% -
  Horiz. % 14.90% -172.60% 19.23% 66.35% 52.88% 91.83% 100.00%
ROE 0.24 % -2.86 % 0.23 % 0.68 % 0.45 % 0.98 % 0.97 % -20.01%
  YoY % 108.39% -1,343.48% -66.18% 51.11% -54.08% 1.03% -
  Horiz. % 24.74% -294.85% 23.71% 70.10% 46.39% 101.03% 100.00%
Per Share
30/09/19 30/09/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 477.39 499.41 556.95 424.17 363.67 424.34 398.31 2.94%
  YoY % -4.41% -10.33% 31.30% 16.64% -14.30% 6.54% -
  Horiz. % 119.85% 125.38% 139.83% 106.49% 91.30% 106.54% 100.00%
EPS 1.43 -17.93 1.98 5.83 3.83 8.18 8.43 -24.70%
  YoY % 107.98% -1,005.56% -66.04% 52.22% -53.18% -2.97% -
  Horiz. % 16.96% -212.69% 23.49% 69.16% 45.43% 97.03% 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 5.8500 6.2700 8.7200 8.6000 8.5600 8.3400 8.7000 -6.15%
  YoY % -6.70% -28.10% 1.40% 0.47% 2.64% -4.14% -
  Horiz. % 67.24% 72.07% 100.23% 98.85% 98.39% 95.86% 100.00%
Adjusted Per Share Value based on latest NOSH - 93,500
30/09/19 30/09/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 477.39 499.41 556.95 424.17 363.67 424.34 366.48 4.32%
  YoY % -4.41% -10.33% 31.30% 16.64% -14.30% 15.79% -
  Horiz. % 130.26% 136.27% 151.97% 115.74% 99.23% 115.79% 100.00%
EPS 1.43 -17.93 1.98 5.83 3.83 8.18 7.76 -23.69%
  YoY % 107.98% -1,005.56% -66.04% 52.22% -53.18% 5.41% -
  Horiz. % 18.43% -231.06% 25.52% 75.13% 49.36% 105.41% 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 5.8500 6.2700 8.7200 8.6000 8.5600 8.3400 8.0047 -4.89%
  YoY % -6.70% -28.10% 1.40% 0.47% 2.64% 4.19% -
  Horiz. % 73.08% 78.33% 108.94% 107.44% 106.94% 104.19% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 30/09/19 28/09/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 5.8500 7.0000 8.3800 8.4800 8.0000 8.3200 8.5000 -
P/RPS 1.23 1.40 1.50 2.00 2.20 1.96 2.13 -8.40%
  YoY % -12.14% -6.67% -25.00% -9.09% 12.24% -7.98% -
  Horiz. % 57.75% 65.73% 70.42% 93.90% 103.29% 92.02% 100.00%
P/EPS 409.72 -39.04 423.30 145.48 208.88 101.60 100.83 25.13%
  YoY % 1,149.49% -109.22% 190.97% -30.35% 105.59% 0.76% -
  Horiz. % 406.35% -38.72% 419.82% 144.28% 207.16% 100.76% 100.00%
EY 0.24 -2.56 0.24 0.69 0.48 0.98 0.99 -20.27%
  YoY % 109.38% -1,166.67% -65.22% 43.75% -51.02% -1.01% -
  Horiz. % 24.24% -258.59% 24.24% 69.70% 48.48% 98.99% 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 1.00 1.12 0.96 0.99 0.93 1.00 0.98 0.32%
  YoY % -10.71% 16.67% -3.03% 6.45% -7.00% 2.04% -
  Horiz. % 102.04% 114.29% 97.96% 101.02% 94.90% 102.04% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 29/11/19 27/11/18 29/08/17 30/08/16 28/08/15 27/08/14 29/08/13 -
Price 5.4100 7.0000 8.4300 8.5000 8.1000 8.0200 8.5300 -
P/RPS 1.13 1.40 1.51 2.00 2.23 1.89 2.14 -9.71%
  YoY % -19.29% -7.28% -24.50% -10.31% 17.99% -11.68% -
  Horiz. % 52.80% 65.42% 70.56% 93.46% 104.21% 88.32% 100.00%
P/EPS 378.90 -39.04 425.83 145.83 211.49 97.93 101.19 23.50%
  YoY % 1,070.54% -109.17% 192.00% -31.05% 115.96% -3.22% -
  Horiz. % 374.44% -38.58% 420.82% 144.12% 209.00% 96.78% 100.00%
EY 0.26 -2.56 0.23 0.69 0.47 1.02 0.99 -19.25%
  YoY % 110.16% -1,213.04% -66.67% 46.81% -53.92% 3.03% -
  Horiz. % 26.26% -258.59% 23.23% 69.70% 47.47% 103.03% 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 1.12 0.97 0.99 0.95 0.96 0.98 -1.01%
  YoY % -17.86% 15.46% -2.02% 4.21% -1.04% -2.04% -
  Horiz. % 93.88% 114.29% 98.98% 101.02% 96.94% 97.96% 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.
 


 

715  145  465  678 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.06+0.01 
 AVI 0.16+0.005 
 SAPNRG 0.225-0.005 
 HSI-C7V 0.265+0.01 
 DGB 0.055+0.01 
 MYEG 1.23+0.01 
 MTOUCHE 0.160.00 
 XDL 0.1650.00 
 KRONO 0.765-0.055 
 PWRWELL 0.375+0.02 

TOP ARTICLES

1. How Mahathir Killed 3 Birds With One Stone : Out-Smarted Everyone & Out-Moved Everyone – Anwar , DAP & Amanah Checkmated save malaysia!!!
2. New Twist : Azmin To Lose His Head, Muhyiddin Yassin Also At Risk By Syed Akbar Ali save malaysia!!!
3. Dr Mahathir - The crooks, kleptocrats, the OKTs and the generally corrupt are not welcome By KADIR JASIN save malaysia!!!
4. Rgtech - Superb Growth Tech stock incoming!!!! share4u_2020
5. Icon Offshore , My Idol OOI TEK BEE 2020 Speculation! JUST HOOT DON'T ASK sinapore
6. Malaysia's Meltdown Moment - The INSIDE STORY by Sarawak Report save malaysia!!!
7. CMO: Sarawak CM never made any agreement with Umno, PAS to form federal government save malaysia!!!
8. Langsung dari Istana Negara - Agong to interview each MP to determine who commands majority save malaysia!!!
Partners & Brokers