Highlights

[BLDPLNT] YoY TTM Result on 2015-06-30 [#2]

Stock [BLDPLNT]: BLD PLANTATION BHD
Announcement Date 28-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Jun-2015  [#2]
Profit Trend QoQ -     -14.41%    YoY -     -41.05%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 2,113,621 1,519,537 1,437,238 1,686,538 1,739,522 1,880,010 1,638,608 4.33%
  YoY % 39.10% 5.73% -14.78% -3.05% -7.47% 14.73% -
  Horiz. % 128.99% 92.73% 87.71% 102.93% 106.16% 114.73% 100.00%
PBT 31,877 2,809 35,962 42,591 79,647 99,228 111,758 -18.85%
  YoY % 1,034.82% -92.19% -15.56% -46.53% -19.73% -11.21% -
  Horiz. % 28.52% 2.51% 32.18% 38.11% 71.27% 88.79% 100.00%
Tax -14,996 2,864 -11,940 -1,376 -19,293 -12,366 -25,231 -8.30%
  YoY % -623.60% 123.99% -767.73% 92.87% -56.02% 50.99% -
  Horiz. % 59.43% -11.35% 47.32% 5.45% 76.47% 49.01% 100.00%
NP 16,881 5,673 24,022 41,215 60,354 86,862 86,527 -23.82%
  YoY % 197.57% -76.38% -41.72% -31.71% -30.52% 0.39% -
  Horiz. % 19.51% 6.56% 27.76% 47.63% 69.75% 100.39% 100.00%
NP to SH 15,583 5,355 24,209 41,064 60,257 86,575 87,733 -25.01%
  YoY % 191.00% -77.88% -41.05% -31.85% -30.40% -1.32% -
  Horiz. % 17.76% 6.10% 27.59% 46.81% 68.68% 98.68% 100.00%
Tax Rate 47.04 % -101.96 % 33.20 % 3.23 % 24.22 % 12.46 % 22.58 % 13.00%
  YoY % 146.14% -407.11% 927.86% -86.66% 94.38% -44.82% -
  Horiz. % 208.33% -451.55% 147.03% 14.30% 107.26% 55.18% 100.00%
Total Cost 2,096,740 1,513,864 1,413,216 1,645,323 1,679,168 1,793,148 1,552,081 5.14%
  YoY % 38.50% 7.12% -14.11% -2.02% -6.36% 15.53% -
  Horiz. % 135.09% 97.54% 91.05% 106.01% 108.19% 115.53% 100.00%
Net Worth 815,320 804,100 800,360 779,790 748,434 625,641 553,435 6.66%
  YoY % 1.40% 0.47% 2.64% 4.19% 19.63% 13.05% -
  Horiz. % 147.32% 145.29% 144.62% 140.90% 135.23% 113.05% 100.00%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 0 0 0 0 0 0 0 -
  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
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 815,320 804,100 800,360 779,790 748,434 625,641 553,435 6.66%
  YoY % 1.40% 0.47% 2.64% 4.19% 19.63% 13.05% -
  Horiz. % 147.32% 145.29% 144.62% 140.90% 135.23% 113.05% 100.00%
NOSH 93,500 93,500 93,500 93,500 86,027 85,005 85,013 1.60%
  YoY % 0.00% 0.00% 0.00% 8.69% 1.20% -0.01% -
  Horiz. % 109.98% 109.98% 109.98% 109.98% 101.19% 99.99% 100.00%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 0.80 % 0.37 % 1.67 % 2.44 % 3.47 % 4.62 % 5.28 % -26.96%
  YoY % 116.22% -77.84% -31.56% -29.68% -24.89% -12.50% -
  Horiz. % 15.15% 7.01% 31.63% 46.21% 65.72% 87.50% 100.00%
ROE 1.91 % 0.67 % 3.02 % 5.27 % 8.05 % 13.84 % 15.85 % -29.70%
  YoY % 185.07% -77.81% -42.69% -34.53% -41.84% -12.68% -
  Horiz. % 12.05% 4.23% 19.05% 33.25% 50.79% 87.32% 100.00%
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 2,260.56 1,625.17 1,537.15 1,803.78 2,022.07 2,211.63 1,927.48 2.69%
  YoY % 39.10% 5.73% -14.78% -10.80% -8.57% 14.74% -
  Horiz. % 117.28% 84.32% 79.75% 93.58% 104.91% 114.74% 100.00%
EPS 16.67 5.73 25.89 43.92 70.04 101.85 103.20 -26.18%
  YoY % 190.92% -77.87% -41.05% -37.29% -31.23% -1.31% -
  Horiz. % 16.15% 5.55% 25.09% 42.56% 67.87% 98.69% 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 8.7200 8.6000 8.5600 8.3400 8.7000 7.3600 6.5100 4.99%
  YoY % 1.40% 0.47% 2.64% -4.14% 18.21% 13.06% -
  Horiz. % 133.95% 132.10% 131.49% 128.11% 133.64% 113.06% 100.00%
Adjusted Per Share Value based on latest NOSH - 93,500
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 2,260.56 1,625.17 1,537.15 1,803.78 1,860.45 2,010.71 1,752.52 4.33%
  YoY % 39.10% 5.73% -14.78% -3.05% -7.47% 14.73% -
  Horiz. % 128.99% 92.73% 87.71% 102.92% 106.16% 114.73% 100.00%
EPS 16.67 5.73 25.89 43.92 64.45 92.59 93.83 -25.00%
  YoY % 190.92% -77.87% -41.05% -31.85% -30.39% -1.32% -
  Horiz. % 17.77% 6.11% 27.59% 46.81% 68.69% 98.68% 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 8.7200 8.6000 8.5600 8.3400 8.0047 6.6914 5.9191 6.66%
  YoY % 1.40% 0.47% 2.64% 4.19% 19.63% 13.05% -
  Horiz. % 147.32% 145.29% 144.62% 140.90% 135.24% 113.05% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 8.3800 8.4800 8.0000 8.3200 8.5000 8.3800 6.8000 -
P/RPS 0.37 0.52 0.52 0.46 0.42 0.38 0.35 0.93%
  YoY % -28.85% 0.00% 13.04% 9.52% 10.53% 8.57% -
  Horiz. % 105.71% 148.57% 148.57% 131.43% 120.00% 108.57% 100.00%
P/EPS 50.28 148.06 30.90 18.94 12.14 8.23 6.59 40.27%
  YoY % -66.04% 379.16% 63.15% 56.01% 47.51% 24.89% -
  Horiz. % 762.97% 2,246.74% 468.89% 287.41% 184.22% 124.89% 100.00%
EY 1.99 0.68 3.24 5.28 8.24 12.15 15.18 -28.70%
  YoY % 192.65% -79.01% -38.64% -35.92% -32.18% -19.96% -
  Horiz. % 13.11% 4.48% 21.34% 34.78% 54.28% 80.04% 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 0.96 0.99 0.93 1.00 0.98 1.14 1.04 -1.32%
  YoY % -3.03% 6.45% -7.00% 2.04% -14.04% 9.62% -
  Horiz. % 92.31% 95.19% 89.42% 96.15% 94.23% 109.62% 100.00%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 29/08/17 30/08/16 28/08/15 27/08/14 29/08/13 30/08/12 26/08/11 -
Price 8.4300 8.5000 8.1000 8.0200 8.5300 8.2000 6.7600 -
P/RPS 0.37 0.52 0.53 0.44 0.42 0.37 0.35 0.93%
  YoY % -28.85% -1.89% 20.45% 4.76% 13.51% 5.71% -
  Horiz. % 105.71% 148.57% 151.43% 125.71% 120.00% 105.71% 100.00%
P/EPS 50.58 148.41 31.28 18.26 12.18 8.05 6.55 40.55%
  YoY % -65.92% 374.46% 71.30% 49.92% 51.30% 22.90% -
  Horiz. % 772.21% 2,265.80% 477.56% 278.78% 185.95% 122.90% 100.00%
EY 1.98 0.67 3.20 5.48 8.21 12.42 15.27 -28.83%
  YoY % 195.52% -79.06% -41.61% -33.25% -33.90% -18.66% -
  Horiz. % 12.97% 4.39% 20.96% 35.89% 53.77% 81.34% 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 0.97 0.99 0.95 0.96 0.98 1.11 1.04 -1.15%
  YoY % -2.02% 4.21% -1.04% -2.04% -11.71% 6.73% -
  Horiz. % 93.27% 95.19% 91.35% 92.31% 94.23% 106.73% 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.
 


 

298  397  545  753 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.29-0.005 
 VELESTO 0.385-0.01 
 HSI-H8F 0.305+0.095 
 TRIVE 0.0150.00 
 HSI-C7F 0.30-0.16 
 NETX 0.020.00 
 IBHD-PR 0.02-0.02 
 SAPNRG-WA 0.1350.00 
 ARMADA 0.48+0.005 
 HSI-C7J 0.16-0.08 
Partners & Brokers