Highlights

[BLDPLNT] YoY Quarter Result on 2017-12-31 [#4]

Stock [BLDPLNT]: BLD PLANTATION BHD
Announcement Date 28-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Dec-2017  [#4]
Profit Trend QoQ -     91.44%    YoY -     836.47%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/21 31/03/20 31/03/19 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 381,030 493,166 443,046 584,849 535,148 427,495 427,413 -1.82%
  YoY % -22.74% 11.31% -24.25% 9.29% 25.18% 0.02% -
  Horiz. % 89.15% 115.38% 103.66% 136.83% 125.21% 100.02% 100.00%
PBT 23,375 8,327 -13,708 27,121 8,574 -15,582 18,302 3.99%
  YoY % 180.71% 160.75% -150.54% 216.32% 155.03% -185.14% -
  Horiz. % 127.72% 45.50% -74.90% 148.19% 46.85% -85.14% 100.00%
Tax -6,637 -570 8,786 -6,662 -6,222 4,509 -3,410 11.24%
  YoY % -1,064.39% -106.49% 231.88% -7.07% -237.99% 232.23% -
  Horiz. % 194.63% 16.72% -257.65% 195.37% 182.46% -132.23% 100.00%
NP 16,738 7,757 -4,922 20,459 2,352 -11,073 14,892 1.89%
  YoY % 115.78% 257.60% -124.06% 769.86% 121.24% -174.36% -
  Horiz. % 112.40% 52.09% -33.05% 137.38% 15.79% -74.36% 100.00%
NP to SH 16,326 7,644 -4,702 20,415 2,180 -11,088 15,280 1.06%
  YoY % 113.58% 262.57% -123.03% 836.47% 119.66% -172.57% -
  Horiz. % 106.85% 50.03% -30.77% 133.61% 14.27% -72.57% 100.00%
Tax Rate 28.39 % 6.85 % - % 24.56 % 72.57 % - % 18.63 % 6.97%
  YoY % 314.45% 0.00% 0.00% -66.16% 0.00% 0.00% -
  Horiz. % 152.39% 36.77% 0.00% 131.83% 389.53% 0.00% 100.00%
Total Cost 364,292 485,409 447,968 564,390 532,796 438,568 412,521 -1.97%
  YoY % -24.95% 8.36% -20.63% 5.93% 21.49% 6.31% -
  Horiz. % 88.31% 117.67% 108.59% 136.81% 129.16% 106.31% 100.00%
Net Worth 632,994 567,545 561,935 847,110 810,645 790,074 800,360 -3.68%
  YoY % 11.53% 1.00% -33.66% 4.50% 2.60% -1.29% -
  Horiz. % 79.09% 70.91% 70.21% 105.84% 101.29% 98.71% 100.00%
Dividend
31/03/21 31/03/20 31/03/19 31/12/17 31/12/16 31/12/15 31/12/14 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
31/03/21 31/03/20 31/03/19 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 632,994 567,545 561,935 847,110 810,645 790,074 800,360 -3.68%
  YoY % 11.53% 1.00% -33.66% 4.50% 2.60% -1.29% -
  Horiz. % 79.09% 70.91% 70.21% 105.84% 101.29% 98.71% 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
31/03/21 31/03/20 31/03/19 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 4.39 % 1.57 % -1.11 % 3.50 % 0.44 % -2.59 % 3.48 % 3.79%
  YoY % 179.62% 241.44% -131.71% 695.45% 116.99% -174.43% -
  Horiz. % 126.15% 45.11% -31.90% 100.57% 12.64% -74.43% 100.00%
ROE 2.58 % 1.35 % -0.84 % 2.41 % 0.27 % -1.40 % 1.91 % 4.93%
  YoY % 91.11% 260.71% -134.85% 792.59% 119.29% -173.30% -
  Horiz. % 135.08% 70.68% -43.98% 126.18% 14.14% -73.30% 100.00%
Per Share
31/03/21 31/03/20 31/03/19 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 407.52 527.45 473.85 625.51 572.35 457.21 457.13 -1.82%
  YoY % -22.74% 11.31% -24.25% 9.29% 25.18% 0.02% -
  Horiz. % 89.15% 115.38% 103.66% 136.83% 125.21% 100.02% 100.00%
EPS 17.46 8.17 -5.03 21.84 2.33 -11.86 16.34 1.07%
  YoY % 113.71% 262.43% -123.03% 837.34% 119.65% -172.58% -
  Horiz. % 106.85% 50.00% -30.78% 133.66% 14.26% -72.58% 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 6.7700 6.0700 6.0100 9.0600 8.6700 8.4500 8.5600 -3.68%
  YoY % 11.53% 1.00% -33.66% 4.50% 2.60% -1.29% -
  Horiz. % 79.09% 70.91% 70.21% 105.84% 101.29% 98.71% 100.00%
Adjusted Per Share Value based on latest NOSH - 93,500
31/03/21 31/03/20 31/03/19 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 407.52 527.45 473.85 625.51 572.35 457.21 457.13 -1.82%
  YoY % -22.74% 11.31% -24.25% 9.29% 25.18% 0.02% -
  Horiz. % 89.15% 115.38% 103.66% 136.83% 125.21% 100.02% 100.00%
EPS 17.46 8.17 -5.03 21.84 2.33 -11.86 16.34 1.07%
  YoY % 113.71% 262.43% -123.03% 837.34% 119.65% -172.58% -
  Horiz. % 106.85% 50.00% -30.78% 133.66% 14.26% -72.58% 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 6.7700 6.0700 6.0100 9.0600 8.6700 8.4500 8.5600 -3.68%
  YoY % 11.53% 1.00% -33.66% 4.50% 2.60% -1.29% -
  Horiz. % 79.09% 70.91% 70.21% 105.84% 101.29% 98.71% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/03/21 31/03/20 29/03/19 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 8.2500 5.0000 6.7200 8.3400 8.5000 9.2000 7.6500 -
P/RPS 2.02 0.95 1.42 1.33 1.49 2.01 1.67 3.09%
  YoY % 112.63% -33.10% 6.77% -10.74% -25.87% 20.36% -
  Horiz. % 120.96% 56.89% 85.03% 79.64% 89.22% 120.36% 100.00%
P/EPS 47.25 61.16 -133.63 38.20 364.56 -77.58 46.81 0.15%
  YoY % -22.74% 145.77% -449.82% -89.52% 569.91% -265.73% -
  Horiz. % 100.94% 130.66% -285.47% 81.61% 778.81% -165.73% 100.00%
EY 2.12 1.64 -0.75 2.62 0.27 -1.29 2.14 -0.15%
  YoY % 29.27% 318.67% -128.63% 870.37% 120.93% -160.28% -
  Horiz. % 99.07% 76.64% -35.05% 122.43% 12.62% -60.28% 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 1.22 0.82 1.12 0.92 0.98 1.09 0.89 5.17%
  YoY % 48.78% -26.79% 21.74% -6.12% -10.09% 22.47% -
  Horiz. % 137.08% 92.13% 125.84% 103.37% 110.11% 122.47% 100.00%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date - 30/06/20 31/05/19 28/02/18 28/02/17 29/02/16 27/02/15 -
Price 0.0000 6.0000 6.5500 8.2100 8.5300 9.2000 8.0000 -
P/RPS 0.00 1.14 1.38 1.31 1.49 2.01 1.75 -
  YoY % 0.00% -17.39% 5.34% -12.08% -25.87% 14.86% -
  Horiz. % 0.00% 65.14% 78.86% 74.86% 85.14% 114.86% 100.00%
P/EPS 0.00 73.39 -130.25 37.60 365.85 -77.58 48.95 -
  YoY % 0.00% 156.35% -446.41% -89.72% 571.58% -258.49% -
  Horiz. % 0.00% 149.93% -266.09% 76.81% 747.40% -158.49% 100.00%
EY 0.00 1.36 -0.77 2.66 0.27 -1.29 2.04 -
  YoY % 0.00% 276.62% -128.95% 885.19% 120.93% -163.24% -
  Horiz. % 0.00% 66.67% -37.75% 130.39% 13.24% -63.24% 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 0.00 0.99 1.09 0.91 0.98 1.09 0.93 -
  YoY % 0.00% -9.17% 19.78% -7.14% -10.09% 17.20% -
  Horiz. % 0.00% 106.45% 117.20% 97.85% 105.38% 117.20% 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
 
 

219  725  534 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SERBADK 0.535-0.06 
 FINTEC 0.03-0.005 
 MMAG 0.165+0.005 
 DNEX 0.76-0.05 
 KNM 0.165-0.015 
 SERBADK-WA 0.10-0.005 
 SANICHI 0.055-0.01 
 M3TECH 0.07+0.005 
 GOB 0.37-0.02 
 HSI-HGN 0.025-0.005 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS