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
31/03/20 31/03/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 493,166 443,046 584,849 535,148 427,495 427,413 440,249 1.83%
  YoY % 11.31% -24.25% 9.29% 25.18% 0.02% -2.92% -
  Horiz. % 112.02% 100.64% 132.85% 121.56% 97.10% 97.08% 100.00%
PBT 8,327 -13,708 27,121 8,574 -15,582 18,302 -1,057 -
  YoY % 160.75% -150.54% 216.32% 155.03% -185.14% 1,831.50% -
  Horiz. % -787.80% 1,296.88% -2,565.85% -811.16% 1,474.17% -1,731.50% 100.00%
Tax -570 8,786 -6,662 -6,222 4,509 -3,410 10,890 -
  YoY % -106.49% 231.88% -7.07% -237.99% 232.23% -131.31% -
  Horiz. % -5.23% 80.68% -61.18% -57.13% 41.40% -31.31% 100.00%
NP 7,757 -4,922 20,459 2,352 -11,073 14,892 9,833 -3.72%
  YoY % 257.60% -124.06% 769.86% 121.24% -174.36% 51.45% -
  Horiz. % 78.89% -50.06% 208.06% 23.92% -112.61% 151.45% 100.00%
NP to SH 7,644 -4,702 20,415 2,180 -11,088 15,280 9,856 -3.98%
  YoY % 262.57% -123.03% 836.47% 119.66% -172.57% 55.03% -
  Horiz. % 77.56% -47.71% 207.13% 22.12% -112.50% 155.03% 100.00%
Tax Rate 6.85 % - % 24.56 % 72.57 % - % 18.63 % - % -
  YoY % 0.00% 0.00% -66.16% 0.00% 0.00% 0.00% -
  Horiz. % 36.77% 0.00% 131.83% 389.53% 0.00% 100.00% -
Total Cost 485,409 447,968 564,390 532,796 438,568 412,521 430,416 1.94%
  YoY % 8.36% -20.63% 5.93% 21.49% 6.31% -4.16% -
  Horiz. % 112.78% 104.08% 131.13% 123.79% 101.89% 95.84% 100.00%
Net Worth 567,545 561,935 847,110 810,645 790,074 800,360 805,969 -5.46%
  YoY % 1.00% -33.66% 4.50% 2.60% -1.29% -0.70% -
  Horiz. % 70.42% 69.72% 105.10% 100.58% 98.03% 99.30% 100.00%
Dividend
31/03/20 31/03/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 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
31/03/20 31/03/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 567,545 561,935 847,110 810,645 790,074 800,360 805,969 -5.46%
  YoY % 1.00% -33.66% 4.50% 2.60% -1.29% -0.70% -
  Horiz. % 70.42% 69.72% 105.10% 100.58% 98.03% 99.30% 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
31/03/20 31/03/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 1.57 % -1.11 % 3.50 % 0.44 % -2.59 % 3.48 % 2.23 % -5.46%
  YoY % 241.44% -131.71% 695.45% 116.99% -174.43% 56.05% -
  Horiz. % 70.40% -49.78% 156.95% 19.73% -116.14% 156.05% 100.00%
ROE 1.35 % -0.84 % 2.41 % 0.27 % -1.40 % 1.91 % 1.22 % 1.63%
  YoY % 260.71% -134.85% 792.59% 119.29% -173.30% 56.56% -
  Horiz. % 110.66% -68.85% 197.54% 22.13% -114.75% 156.56% 100.00%
Per Share
31/03/20 31/03/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 527.45 473.85 625.51 572.35 457.21 457.13 470.85 1.83%
  YoY % 11.31% -24.25% 9.29% 25.18% 0.02% -2.91% -
  Horiz. % 112.02% 100.64% 132.85% 121.56% 97.10% 97.09% 100.00%
EPS 8.17 -5.03 21.84 2.33 -11.86 16.34 10.54 -3.99%
  YoY % 262.43% -123.03% 837.34% 119.65% -172.58% 55.03% -
  Horiz. % 77.51% -47.72% 207.21% 22.11% -112.52% 155.03% 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 6.0700 6.0100 9.0600 8.6700 8.4500 8.5600 8.6200 -5.46%
  YoY % 1.00% -33.66% 4.50% 2.60% -1.29% -0.70% -
  Horiz. % 70.42% 69.72% 105.10% 100.58% 98.03% 99.30% 100.00%
Adjusted Per Share Value based on latest NOSH - 93,500
31/03/20 31/03/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 527.45 473.85 625.51 572.35 457.21 457.13 470.85 1.83%
  YoY % 11.31% -24.25% 9.29% 25.18% 0.02% -2.91% -
  Horiz. % 112.02% 100.64% 132.85% 121.56% 97.10% 97.09% 100.00%
EPS 8.17 -5.03 21.84 2.33 -11.86 16.34 10.54 -3.99%
  YoY % 262.43% -123.03% 837.34% 119.65% -172.58% 55.03% -
  Horiz. % 77.51% -47.72% 207.21% 22.11% -112.52% 155.03% 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 6.0700 6.0100 9.0600 8.6700 8.4500 8.5600 8.6200 -5.46%
  YoY % 1.00% -33.66% 4.50% 2.60% -1.29% -0.70% -
  Horiz. % 70.42% 69.72% 105.10% 100.58% 98.03% 99.30% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/03/20 29/03/19 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 5.0000 6.7200 8.3400 8.5000 9.2000 7.6500 8.9500 -
P/RPS 0.95 1.42 1.33 1.49 2.01 1.67 1.90 -10.49%
  YoY % -33.10% 6.77% -10.74% -25.87% 20.36% -12.11% -
  Horiz. % 50.00% 74.74% 70.00% 78.42% 105.79% 87.89% 100.00%
P/EPS 61.16 -133.63 38.20 364.56 -77.58 46.81 84.91 -5.11%
  YoY % 145.77% -449.82% -89.52% 569.91% -265.73% -44.87% -
  Horiz. % 72.03% -157.38% 44.99% 429.35% -91.37% 55.13% 100.00%
EY 1.64 -0.75 2.62 0.27 -1.29 2.14 1.18 5.41%
  YoY % 318.67% -128.63% 870.37% 120.93% -160.28% 81.36% -
  Horiz. % 138.98% -63.56% 222.03% 22.88% -109.32% 181.36% 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 0.82 1.12 0.92 0.98 1.09 0.89 1.04 -3.73%
  YoY % -26.79% 21.74% -6.12% -10.09% 22.47% -14.42% -
  Horiz. % 78.85% 107.69% 88.46% 94.23% 104.81% 85.58% 100.00%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 30/06/20 31/05/19 28/02/18 28/02/17 29/02/16 27/02/15 28/02/14 -
Price 6.0000 6.5500 8.2100 8.5300 9.2000 8.0000 8.8700 -
P/RPS 1.14 1.38 1.31 1.49 2.01 1.75 1.88 -7.69%
  YoY % -17.39% 5.34% -12.08% -25.87% 14.86% -6.91% -
  Horiz. % 60.64% 73.40% 69.68% 79.26% 106.91% 93.09% 100.00%
P/EPS 73.39 -130.25 37.60 365.85 -77.58 48.95 84.15 -2.16%
  YoY % 156.35% -446.41% -89.72% 571.58% -258.49% -41.83% -
  Horiz. % 87.21% -154.78% 44.68% 434.76% -92.19% 58.17% 100.00%
EY 1.36 -0.77 2.66 0.27 -1.29 2.04 1.19 2.16%
  YoY % 276.62% -128.95% 885.19% 120.93% -163.24% 71.43% -
  Horiz. % 114.29% -64.71% 223.53% 22.69% -108.40% 171.43% 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 0.99 1.09 0.91 0.98 1.09 0.93 1.03 -0.63%
  YoY % -9.17% 19.78% -7.14% -10.09% 17.20% -9.71% -
  Horiz. % 96.12% 105.83% 88.35% 95.15% 105.83% 90.29% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

546  656  538  392 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.365+0.07 
 MTRONIC 0.135+0.015 
 HWGB 0.88+0.035 
 SAPNRG 0.125+0.005 
 AT 0.195+0.01 
 MTRONIC-WA 0.09+0.015 
 KNM 0.23+0.02 
 PHB 0.030.00 
 INIX 0.33+0.065 
 EAH 0.03-0.005 

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!
PARTNERS & BROKERS