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
31/03/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 443,046 584,849 535,148 427,495 427,413 440,249 509,395 -2.21%
  YoY % -24.25% 9.29% 25.18% 0.02% -2.92% -13.57% -
  Horiz. % 86.97% 114.81% 105.06% 83.92% 83.91% 86.43% 100.00%
PBT -13,708 27,121 8,574 -15,582 18,302 -1,057 48,837 -
  YoY % -150.54% 216.32% 155.03% -185.14% 1,831.50% -102.16% -
  Horiz. % -28.07% 55.53% 17.56% -31.91% 37.48% -2.16% 100.00%
Tax 8,786 -6,662 -6,222 4,509 -3,410 10,890 -11,686 -
  YoY % 231.88% -7.07% -237.99% 232.23% -131.31% 193.19% -
  Horiz. % -75.18% 57.01% 53.24% -38.58% 29.18% -93.19% 100.00%
NP -4,922 20,459 2,352 -11,073 14,892 9,833 37,151 -
  YoY % -124.06% 769.86% 121.24% -174.36% 51.45% -73.53% -
  Horiz. % -13.25% 55.07% 6.33% -29.81% 40.09% 26.47% 100.00%
NP to SH -4,702 20,415 2,180 -11,088 15,280 9,856 37,319 -
  YoY % -123.03% 836.47% 119.66% -172.57% 55.03% -73.59% -
  Horiz. % -12.60% 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 447,968 564,390 532,796 438,568 412,521 430,416 472,244 -0.84%
  YoY % -20.63% 5.93% 21.49% 6.31% -4.16% -8.86% -
  Horiz. % 94.86% 119.51% 112.82% 92.87% 87.35% 91.14% 100.00%
Net Worth 561,935 847,110 810,645 790,074 800,360 805,969 594,909 -0.91%
  YoY % -33.66% 4.50% 2.60% -1.29% -0.70% 35.48% -
  Horiz. % 94.46% 142.39% 136.26% 132.81% 134.53% 135.48% 100.00%
Dividend
31/03/19 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
31/03/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 561,935 847,110 810,645 790,074 800,360 805,969 594,909 -0.91%
  YoY % -33.66% 4.50% 2.60% -1.29% -0.70% 35.48% -
  Horiz. % 94.46% 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 1.54%
  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
31/03/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin -1.11 % 3.50 % 0.44 % -2.59 % 3.48 % 2.23 % 7.29 % -
  YoY % -131.71% 695.45% 116.99% -174.43% 56.05% -69.41% -
  Horiz. % -15.23% 48.01% 6.04% -35.53% 47.74% 30.59% 100.00%
ROE -0.84 % 2.41 % 0.27 % -1.40 % 1.91 % 1.22 % 6.27 % -
  YoY % -134.85% 792.59% 119.29% -173.30% 56.56% -80.54% -
  Horiz. % -13.40% 38.44% 4.31% -22.33% 30.46% 19.46% 100.00%
Per Share
31/03/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 473.85 625.51 572.35 457.21 457.13 470.85 599.38 -3.69%
  YoY % -24.25% 9.29% 25.18% 0.02% -2.91% -21.44% -
  Horiz. % 79.06% 104.36% 95.49% 76.28% 76.27% 78.56% 100.00%
EPS -5.03 21.84 2.33 -11.86 16.34 10.54 43.91 -
  YoY % -123.03% 837.34% 119.65% -172.58% 55.03% -76.00% -
  Horiz. % -11.46% 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 6.0100 9.0600 8.6700 8.4500 8.5600 8.6200 7.0000 -2.41%
  YoY % -33.66% 4.50% 2.60% -1.29% -0.70% 23.14% -
  Horiz. % 85.86% 129.43% 123.86% 120.71% 122.29% 123.14% 100.00%
Adjusted Per Share Value based on latest NOSH - 93,500
31/03/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 473.85 625.51 572.35 457.21 457.13 470.85 544.81 -2.21%
  YoY % -24.25% 9.29% 25.18% 0.02% -2.91% -13.58% -
  Horiz. % 86.98% 114.81% 105.05% 83.92% 83.91% 86.42% 100.00%
EPS -5.03 21.84 2.33 -11.86 16.34 10.54 39.91 -
  YoY % -123.03% 837.34% 119.65% -172.58% 55.03% -73.59% -
  Horiz. % -12.60% 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 6.0100 9.0600 8.6700 8.4500 8.5600 8.6200 6.3627 -0.91%
  YoY % -33.66% 4.50% 2.60% -1.29% -0.70% 35.48% -
  Horiz. % 94.46% 142.39% 136.26% 132.81% 134.53% 135.48% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 29/03/19 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 6.7200 8.3400 8.5000 9.2000 7.6500 8.9500 8.2900 -
P/RPS 1.42 1.33 1.49 2.01 1.67 1.90 1.38 0.46%
  YoY % 6.77% -10.74% -25.87% 20.36% -12.11% 37.68% -
  Horiz. % 102.90% 96.38% 107.97% 145.65% 121.01% 137.68% 100.00%
P/EPS -133.63 38.20 364.56 -77.58 46.81 84.91 18.88 -
  YoY % -449.82% -89.52% 569.91% -265.73% -44.87% 349.74% -
  Horiz. % -707.79% 202.33% 1,930.93% -410.91% 247.93% 449.74% 100.00%
EY -0.75 2.62 0.27 -1.29 2.14 1.18 5.30 -
  YoY % -128.63% 870.37% 120.93% -160.28% 81.36% -77.74% -
  Horiz. % -14.15% 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 1.12 0.92 0.98 1.09 0.89 1.04 1.18 -0.83%
  YoY % 21.74% -6.12% -10.09% 22.47% -14.42% -11.86% -
  Horiz. % 94.92% 77.97% 83.05% 92.37% 75.42% 88.14% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/05/19 28/02/18 28/02/17 29/02/16 27/02/15 28/02/14 28/02/13 -
Price 6.5500 8.2100 8.5300 9.2000 8.0000 8.8700 8.3200 -
P/RPS 1.38 1.31 1.49 2.01 1.75 1.88 1.39 -0.12%
  YoY % 5.34% -12.08% -25.87% 14.86% -6.91% 35.25% -
  Horiz. % 99.28% 94.24% 107.19% 144.60% 125.90% 135.25% 100.00%
P/EPS -130.25 37.60 365.85 -77.58 48.95 84.15 18.95 -
  YoY % -446.41% -89.72% 571.58% -258.49% -41.83% 344.06% -
  Horiz. % -687.34% 198.42% 1,930.61% -409.39% 258.31% 444.06% 100.00%
EY -0.77 2.66 0.27 -1.29 2.04 1.19 5.28 -
  YoY % -128.95% 885.19% 120.93% -163.24% 71.43% -77.46% -
  Horiz. % -14.58% 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 1.09 0.91 0.98 1.09 0.93 1.03 1.19 -1.39%
  YoY % 19.78% -7.14% -10.09% 17.20% -9.71% -13.45% -
  Horiz. % 91.60% 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.
 


TOP ARTICLES

1. KLSE Top 3 Rubber Glove Makers You Must Know Before Investing & Should Investor/Traders buy on weakness or Sell because ASP Declining? TradeVSA - Case Study
2. DKSH Holdings (M) Berhad - Earnings Growth Supported By Margin Expansion PublicInvest Research
3. Market Chat - 4Q21 Outlook & Strategy - Recovery begins with an ENDemic M+ Online Research Articles
4. A POTENTIAL TAKEOVER TARGET (I WROTE ABOUT DAIBOCI ON 14/8/21 BEFORE TAKEOVER OFFER ON 13/9/21) !!! Investhor's Mighty Hammer of Wisdom
5. PENSONI – FANTASTIC PERFORMANCE FOR FY 2022 (EMS PLAYER)-GEM RISE OF TITAN
6. BursaRangers Daily Technical Picks (29 September 2021) BursaRangers Daily Technical Picks
7. The undervalue Oil&Gas company? Trending Oil Theme on this week My view on bursa listed company
8. How to call open competitive tender to avoid corruption? Koon Yew Yin Koon Yew Yin's Blog
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

295  281  589  1136 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 CEKD 0.55+0.55 
 DNEX 0.80-0.005 
 ENCORP 0.645+0.05 
 PHB 0.010.00 
 HSI-CIG 0.115-0.015 
 NWP 0.26-0.005 
 BINTAI 0.665-0.07 
 HIAPTEK 0.575+0.02 
 HSI-HG8 0.40-0.005 
 SCOPE 0.355+0.005 
PARTNERS & BROKERS