Highlights

[BLDPLNT] YoY Quarter Result on 2015-12-31 [#4]

Stock [BLDPLNT]: BLD PLANTATION BHD
Announcement Date 29-Feb-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Dec-2015  [#4]
Profit Trend QoQ -     -996.36%    YoY -     -172.57%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 526,430 584,849 535,148 427,495 427,413 440,249 509,395 0.55%
  YoY % -9.99% 9.29% 25.18% 0.02% -2.92% -13.57% -
  Horiz. % 103.34% 114.81% 105.06% 83.92% 83.91% 86.43% 100.00%
PBT -30,611 27,121 8,574 -15,582 18,302 -1,057 48,837 -
  YoY % -212.87% 216.32% 155.03% -185.14% 1,831.50% -102.16% -
  Horiz. % -62.68% 55.53% 17.56% -31.91% 37.48% -2.16% 100.00%
Tax 501 -6,662 -6,222 4,509 -3,410 10,890 -11,686 -
  YoY % 107.52% -7.07% -237.99% 232.23% -131.31% 193.19% -
  Horiz. % -4.29% 57.01% 53.24% -38.58% 29.18% -93.19% 100.00%
NP -30,110 20,459 2,352 -11,073 14,892 9,833 37,151 -
  YoY % -247.17% 769.86% 121.24% -174.36% 51.45% -73.53% -
  Horiz. % -81.05% 55.07% 6.33% -29.81% 40.09% 26.47% 100.00%
NP to SH -29,649 20,415 2,180 -11,088 15,280 9,856 37,319 -
  YoY % -245.23% 836.47% 119.66% -172.57% 55.03% -73.59% -
  Horiz. % -79.45% 54.70% 5.84% -29.71% 40.94% 26.41% 100.00%
Tax Rate - % 24.56 % 72.57 % - % 18.63 % - % 23.93 % -
  YoY % 0.00% -66.16% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 102.63% 303.26% 0.00% 77.85% 0.00% 100.00%
Total Cost 556,540 564,390 532,796 438,568 412,521 430,416 472,244 2.77%
  YoY % -1.39% 5.93% 21.49% 6.31% -4.16% -8.86% -
  Horiz. % 117.85% 119.51% 112.82% 92.87% 87.35% 91.14% 100.00%
Net Worth 565,675 847,110 810,645 790,074 800,360 805,969 594,909 -0.84%
  YoY % -33.22% 4.50% 2.60% -1.29% -0.70% 35.48% -
  Horiz. % 95.09% 142.39% 136.26% 132.81% 134.53% 135.48% 100.00%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 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
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 565,675 847,110 810,645 790,074 800,360 805,969 594,909 -0.84%
  YoY % -33.22% 4.50% 2.60% -1.29% -0.70% 35.48% -
  Horiz. % 95.09% 142.39% 136.26% 132.81% 134.53% 135.48% 100.00%
NOSH 93,500 93,500 93,500 93,500 93,500 93,500 84,987 1.60%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 10.02% -
  Horiz. % 110.02% 110.02% 110.02% 110.02% 110.02% 110.02% 100.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin -5.72 % 3.50 % 0.44 % -2.59 % 3.48 % 2.23 % 7.29 % -
  YoY % -263.43% 695.45% 116.99% -174.43% 56.05% -69.41% -
  Horiz. % -78.46% 48.01% 6.04% -35.53% 47.74% 30.59% 100.00%
ROE -5.24 % 2.41 % 0.27 % -1.40 % 1.91 % 1.22 % 6.27 % -
  YoY % -317.43% 792.59% 119.29% -173.30% 56.56% -80.54% -
  Horiz. % -83.57% 38.44% 4.31% -22.33% 30.46% 19.46% 100.00%
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 563.03 625.51 572.35 457.21 457.13 470.85 599.38 -1.04%
  YoY % -9.99% 9.29% 25.18% 0.02% -2.91% -21.44% -
  Horiz. % 93.94% 104.36% 95.49% 76.28% 76.27% 78.56% 100.00%
EPS -31.71 21.84 2.33 -11.86 16.34 10.54 43.91 -
  YoY % -245.19% 837.34% 119.65% -172.58% 55.03% -76.00% -
  Horiz. % -72.22% 49.74% 5.31% -27.01% 37.21% 24.00% 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 6.0500 9.0600 8.6700 8.4500 8.5600 8.6200 7.0000 -2.40%
  YoY % -33.22% 4.50% 2.60% -1.29% -0.70% 23.14% -
  Horiz. % 86.43% 129.43% 123.86% 120.71% 122.29% 123.14% 100.00%
Adjusted Per Share Value based on latest NOSH - 93,500
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 563.03 625.51 572.35 457.21 457.13 470.85 544.81 0.55%
  YoY % -9.99% 9.29% 25.18% 0.02% -2.91% -13.58% -
  Horiz. % 103.34% 114.81% 105.05% 83.92% 83.91% 86.42% 100.00%
EPS -31.71 21.84 2.33 -11.86 16.34 10.54 39.91 -
  YoY % -245.19% 837.34% 119.65% -172.58% 55.03% -73.59% -
  Horiz. % -79.45% 54.72% 5.84% -29.72% 40.94% 26.41% 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 6.0500 9.0600 8.6700 8.4500 8.5600 8.6200 6.3627 -0.84%
  YoY % -33.22% 4.50% 2.60% -1.29% -0.70% 35.48% -
  Horiz. % 95.09% 142.39% 136.26% 132.81% 134.53% 135.48% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 7.5400 8.3400 8.5000 9.2000 7.6500 8.9500 8.2900 -
P/RPS 1.34 1.33 1.49 2.01 1.67 1.90 1.38 -0.49%
  YoY % 0.75% -10.74% -25.87% 20.36% -12.11% 37.68% -
  Horiz. % 97.10% 96.38% 107.97% 145.65% 121.01% 137.68% 100.00%
P/EPS -23.78 38.20 364.56 -77.58 46.81 84.91 18.88 -
  YoY % -162.25% -89.52% 569.91% -265.73% -44.87% 349.74% -
  Horiz. % -125.95% 202.33% 1,930.93% -410.91% 247.93% 449.74% 100.00%
EY -4.21 2.62 0.27 -1.29 2.14 1.18 5.30 -
  YoY % -260.69% 870.37% 120.93% -160.28% 81.36% -77.74% -
  Horiz. % -79.43% 49.43% 5.09% -24.34% 40.38% 22.26% 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 1.25 0.92 0.98 1.09 0.89 1.04 1.18 0.96%
  YoY % 35.87% -6.12% -10.09% 22.47% -14.42% -11.86% -
  Horiz. % 105.93% 77.97% 83.05% 92.37% 75.42% 88.14% 100.00%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 27/02/19 28/02/18 28/02/17 29/02/16 27/02/15 28/02/14 28/02/13 -
Price 6.9600 8.2100 8.5300 9.2000 8.0000 8.8700 8.3200 -
P/RPS 1.24 1.31 1.49 2.01 1.75 1.88 1.39 -1.88%
  YoY % -5.34% -12.08% -25.87% 14.86% -6.91% 35.25% -
  Horiz. % 89.21% 94.24% 107.19% 144.60% 125.90% 135.25% 100.00%
P/EPS -21.95 37.60 365.85 -77.58 48.95 84.15 18.95 -
  YoY % -158.38% -89.72% 571.58% -258.49% -41.83% 344.06% -
  Horiz. % -115.83% 198.42% 1,930.61% -409.39% 258.31% 444.06% 100.00%
EY -4.56 2.66 0.27 -1.29 2.04 1.19 5.28 -
  YoY % -271.43% 885.19% 120.93% -163.24% 71.43% -77.46% -
  Horiz. % -86.36% 50.38% 5.11% -24.43% 38.64% 22.54% 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 1.15 0.91 0.98 1.09 0.93 1.03 1.19 -0.57%
  YoY % 26.37% -7.14% -10.09% 17.20% -9.71% -13.45% -
  Horiz. % 96.64% 76.47% 82.35% 91.60% 78.15% 86.55% 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.
 


 

2001 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.860.00 
 KOTRA 2.060.00 
 UCREST 0.160.00 
 PINEAPP 0.3850.00 
 PUC 0.0550.00 
 WILLOW 0.4350.00 
 IRIS 0.140.00 
 TOPGLOV-C60 0.0650.00 
 BTECH 0.220.00 
 3A 0.800.00 
Partners & Brokers