Highlights

[BLDPLNT] YoY Quarter Result on 2018-12-31 [#3]

Stock [BLDPLNT]: BLD PLANTATION BHD
Announcement Date 27-Feb-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Dec-2018  [#3]
Profit Trend QoQ -     -76.86%    YoY -     -245.23%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/20 31/12/19 31/12/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 603,557 648,782 526,430 560,672 589,578 374,249 366,126 8.32%
  YoY % -6.97% 23.24% -6.11% -4.90% 57.54% 2.22% -
  Horiz. % 164.85% 177.20% 143.78% 153.14% 161.03% 102.22% 100.00%
PBT 33,325 19,238 -30,611 15,655 10,732 -3,555 10,429 20.40%
  YoY % 73.22% 162.85% -295.53% 45.87% 401.88% -134.09% -
  Horiz. % 319.54% 184.47% -293.52% 150.11% 102.91% -34.09% 100.00%
Tax -8,318 -5,427 501 -4,728 -5,465 4,877 -5,292 7.49%
  YoY % -53.27% -1,183.23% 110.60% 13.49% -212.06% 192.16% -
  Horiz. % 157.18% 102.55% -9.47% 89.34% 103.27% -92.16% 100.00%
NP 25,007 13,811 -30,110 10,927 5,267 1,322 5,137 28.78%
  YoY % 81.07% 145.87% -375.56% 107.46% 298.41% -74.27% -
  Horiz. % 486.80% 268.85% -586.14% 212.71% 102.53% 25.73% 100.00%
NP to SH 24,565 13,549 -29,649 10,664 4,860 1,237 5,092 28.59%
  YoY % 81.30% 145.70% -378.03% 119.42% 292.89% -75.71% -
  Horiz. % 482.42% 266.08% -582.27% 209.43% 95.44% 24.29% 100.00%
Tax Rate 24.96 % 28.21 % - % 30.20 % 50.92 % - % 50.74 % -10.72%
  YoY % -11.52% 0.00% 0.00% -40.69% 0.00% 0.00% -
  Horiz. % 49.19% 55.60% 0.00% 59.52% 100.35% 0.00% 100.00%
Total Cost 578,550 634,971 556,540 549,745 584,311 372,927 360,989 7.83%
  YoY % -8.89% 14.09% 1.24% -5.92% 56.68% 3.31% -
  Horiz. % 160.27% 175.90% 154.17% 152.29% 161.86% 103.31% 100.00%
Net Worth 616,165 560,064 565,675 826,540 808,774 801,294 784,465 -3.79%
  YoY % 10.02% -0.99% -31.56% 2.20% 0.93% 2.15% -
  Horiz. % 78.55% 71.39% 72.11% 105.36% 103.10% 102.15% 100.00%
Dividend
31/12/20 31/12/19 31/12/18 30/09/17 30/09/16 30/09/15 30/09/14 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
31/12/20 31/12/19 31/12/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 616,165 560,064 565,675 826,540 808,774 801,294 784,465 -3.79%
  YoY % 10.02% -0.99% -31.56% 2.20% 0.93% 2.15% -
  Horiz. % 78.55% 71.39% 72.11% 105.36% 103.10% 102.15% 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
31/12/20 31/12/19 31/12/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 4.14 % 2.13 % -5.72 % 1.95 % 0.89 % 0.35 % 1.40 % 18.92%
  YoY % 94.37% 137.24% -393.33% 119.10% 154.29% -75.00% -
  Horiz. % 295.71% 152.14% -408.57% 139.29% 63.57% 25.00% 100.00%
ROE 3.99 % 2.42 % -5.24 % 1.29 % 0.60 % 0.15 % 0.65 % 33.64%
  YoY % 64.88% 146.18% -506.20% 115.00% 300.00% -76.92% -
  Horiz. % 613.85% 372.31% -806.15% 198.46% 92.31% 23.08% 100.00%
Per Share
31/12/20 31/12/19 31/12/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 645.52 693.88 563.03 599.65 630.56 400.27 391.58 8.32%
  YoY % -6.97% 23.24% -6.11% -4.90% 57.53% 2.22% -
  Horiz. % 164.85% 177.20% 143.78% 153.14% 161.03% 102.22% 100.00%
EPS 26.27 14.49 -31.71 11.41 5.20 1.33 5.45 28.58%
  YoY % 81.30% 145.70% -377.91% 119.42% 290.98% -75.60% -
  Horiz. % 482.02% 265.87% -581.83% 209.36% 95.41% 24.40% 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 6.5900 5.9900 6.0500 8.8400 8.6500 8.5700 8.3900 -3.79%
  YoY % 10.02% -0.99% -31.56% 2.20% 0.93% 2.15% -
  Horiz. % 78.55% 71.39% 72.11% 105.36% 103.10% 102.15% 100.00%
Adjusted Per Share Value based on latest NOSH - 93,500
31/12/20 31/12/19 31/12/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 645.52 693.88 563.03 599.65 630.56 400.27 391.58 8.32%
  YoY % -6.97% 23.24% -6.11% -4.90% 57.53% 2.22% -
  Horiz. % 164.85% 177.20% 143.78% 153.14% 161.03% 102.22% 100.00%
EPS 26.27 14.49 -31.71 11.41 5.20 1.33 5.45 28.58%
  YoY % 81.30% 145.70% -377.91% 119.42% 290.98% -75.60% -
  Horiz. % 482.02% 265.87% -581.83% 209.36% 95.41% 24.40% 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 6.5900 5.9900 6.0500 8.8400 8.6500 8.5700 8.3900 -3.79%
  YoY % 10.02% -0.99% -31.56% 2.20% 0.93% 2.15% -
  Horiz. % 78.55% 71.39% 72.11% 105.36% 103.10% 102.15% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 8.3000 5.3000 7.5400 8.4000 8.5000 8.1000 8.1000 -
P/RPS 1.29 0.76 1.34 1.40 1.35 2.02 2.07 -7.28%
  YoY % 69.74% -43.28% -4.29% 3.70% -33.17% -2.42% -
  Horiz. % 62.32% 36.71% 64.73% 67.63% 65.22% 97.58% 100.00%
P/EPS 31.59 36.57 -23.78 73.65 163.53 612.25 148.73 -21.93%
  YoY % -13.62% 253.78% -132.29% -54.96% -73.29% 311.65% -
  Horiz. % 21.24% 24.59% -15.99% 49.52% 109.95% 411.65% 100.00%
EY 3.17 2.73 -4.21 1.36 0.61 0.16 0.67 28.19%
  YoY % 16.12% 164.85% -409.56% 122.95% 281.25% -76.12% -
  Horiz. % 473.13% 407.46% -628.36% 202.99% 91.04% 23.88% 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 1.26 0.88 1.25 0.95 0.98 0.95 0.97 4.27%
  YoY % 43.18% -29.60% 31.58% -3.06% 3.16% -2.06% -
  Horiz. % 129.90% 90.72% 128.87% 97.94% 101.03% 97.94% 100.00%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 26/02/21 28/02/20 27/02/19 30/11/17 29/11/16 30/11/15 27/11/14 -
Price 0.0000 5.5000 6.9600 8.3600 8.5000 9.3000 8.1000 -
P/RPS 0.00 0.79 1.24 1.39 1.35 2.32 2.07 -
  YoY % 0.00% -36.29% -10.79% 2.96% -41.81% 12.08% -
  Horiz. % 0.00% 38.16% 59.90% 67.15% 65.22% 112.08% 100.00%
P/EPS 0.00 37.95 -21.95 73.30 163.53 702.95 148.73 -
  YoY % 0.00% 272.89% -129.95% -55.18% -76.74% 372.64% -
  Horiz. % 0.00% 25.52% -14.76% 49.28% 109.95% 472.63% 100.00%
EY 0.00 2.63 -4.56 1.36 0.61 0.14 0.67 -
  YoY % 0.00% 157.68% -435.29% 122.95% 335.71% -79.10% -
  Horiz. % 0.00% 392.54% -680.60% 202.99% 91.04% 20.90% 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 0.92 1.15 0.95 0.98 1.09 0.97 -
  YoY % 0.00% -20.00% 21.05% -3.06% -10.09% 12.37% -
  Horiz. % 0.00% 94.85% 118.56% 97.94% 101.03% 112.37% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

377  525  583 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.015-0.005 
 ITRONIC 0.27+0.03 
 BORNOIL 0.04+0.005 
 MMAG 0.18-0.005 
 FINTEC 0.0350.00 
 FOCUS 0.035-0.005 
 MPAY 0.265+0.015 
 EAH 0.0250.00 
 DNEX 0.83-0.03 
 KOMARK 0.13-0.01 

FEATURED POSTS

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