Highlights

[BLDPLNT] YoY TTM Result on 2017-06-30 [#2]

Stock [BLDPLNT]: BLD PLANTATION BHD
Announcement Date 29-Aug-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Jun-2017  [#2]
Profit Trend QoQ -     2.74%    YoY -     191.00%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/19 30/09/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 1,754,647 1,812,570 2,113,621 1,519,537 1,437,238 1,686,538 1,739,522 0.14%
  YoY % -3.20% -14.24% 39.10% 5.73% -14.78% -3.05% -
  Horiz. % 100.87% 104.20% 121.51% 87.35% 82.62% 96.95% 100.00%
PBT -63,239 8,894 31,877 2,809 35,962 42,591 79,647 -
  YoY % -811.03% -72.10% 1,034.82% -92.19% -15.56% -46.53% -
  Horiz. % -79.40% 11.17% 40.02% 3.53% 45.15% 53.47% 100.00%
Tax 11,867 -4,391 -14,996 2,864 -11,940 -1,376 -19,293 -
  YoY % 370.26% 70.72% -623.60% 123.99% -767.73% 92.87% -
  Horiz. % -61.51% 22.76% 77.73% -14.84% 61.89% 7.13% 100.00%
NP -51,372 4,503 16,881 5,673 24,022 41,215 60,354 -
  YoY % -1,240.84% -73.33% 197.57% -76.38% -41.72% -31.71% -
  Horiz. % -85.12% 7.46% 27.97% 9.40% 39.80% 68.29% 100.00%
NP to SH -50,596 4,268 15,583 5,355 24,209 41,064 60,257 -
  YoY % -1,285.47% -72.61% 191.00% -77.88% -41.05% -31.85% -
  Horiz. % -83.97% 7.08% 25.86% 8.89% 40.18% 68.15% 100.00%
Tax Rate - % 49.37 % 47.04 % -101.96 % 33.20 % 3.23 % 24.22 % -
  YoY % 0.00% 4.95% 146.14% -407.11% 927.86% -86.66% -
  Horiz. % 0.00% 203.84% 194.22% -420.97% 137.08% 13.34% 100.00%
Total Cost 1,806,019 1,808,067 2,096,740 1,513,864 1,413,216 1,645,323 1,679,168 1.17%
  YoY % -0.11% -13.77% 38.50% 7.12% -14.11% -2.02% -
  Horiz. % 107.55% 107.68% 124.87% 90.16% 84.16% 97.98% 100.00%
Net Worth 546,974 586,244 815,320 804,100 800,360 779,790 748,434 -4.89%
  YoY % -6.70% -28.10% 1.40% 0.47% 2.64% 4.19% -
  Horiz. % 73.08% 78.33% 108.94% 107.44% 106.94% 104.19% 100.00%
Dividend
30/09/19 30/09/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 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
30/09/19 30/09/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 546,974 586,244 815,320 804,100 800,360 779,790 748,434 -4.89%
  YoY % -6.70% -28.10% 1.40% 0.47% 2.64% 4.19% -
  Horiz. % 73.08% 78.33% 108.94% 107.44% 106.94% 104.19% 100.00%
NOSH 93,500 93,500 93,500 93,500 93,500 93,500 86,027 1.34%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 8.69% -
  Horiz. % 108.69% 108.69% 108.69% 108.69% 108.69% 108.69% 100.00%
Ratio Analysis
30/09/19 30/09/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin -2.93 % 0.25 % 0.80 % 0.37 % 1.67 % 2.44 % 3.47 % -
  YoY % -1,272.00% -68.75% 116.22% -77.84% -31.56% -29.68% -
  Horiz. % -84.44% 7.20% 23.05% 10.66% 48.13% 70.32% 100.00%
ROE -9.25 % 0.73 % 1.91 % 0.67 % 3.02 % 5.27 % 8.05 % -
  YoY % -1,367.12% -61.78% 185.07% -77.81% -42.69% -34.53% -
  Horiz. % -114.91% 9.07% 23.73% 8.32% 37.52% 65.47% 100.00%
Per Share
30/09/19 30/09/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 1,876.63 1,938.58 2,260.56 1,625.17 1,537.15 1,803.78 2,022.07 -1.19%
  YoY % -3.20% -14.24% 39.10% 5.73% -14.78% -10.80% -
  Horiz. % 92.81% 95.87% 111.79% 80.37% 76.02% 89.20% 100.00%
EPS -54.11 4.56 16.67 5.73 25.89 43.92 70.04 -
  YoY % -1,286.62% -72.65% 190.92% -77.87% -41.05% -37.29% -
  Horiz. % -77.26% 6.51% 23.80% 8.18% 36.96% 62.71% 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 5.8500 6.2700 8.7200 8.6000 8.5600 8.3400 8.7000 -6.15%
  YoY % -6.70% -28.10% 1.40% 0.47% 2.64% -4.14% -
  Horiz. % 67.24% 72.07% 100.23% 98.85% 98.39% 95.86% 100.00%
Adjusted Per Share Value based on latest NOSH - 93,505
30/09/19 30/09/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 1,876.51 1,938.46 2,260.42 1,625.07 1,537.06 1,803.67 1,860.33 0.14%
  YoY % -3.20% -14.24% 39.10% 5.73% -14.78% -3.05% -
  Horiz. % 100.87% 104.20% 121.51% 87.35% 82.62% 96.95% 100.00%
EPS -54.11 4.56 16.67 5.73 25.89 43.92 64.44 -
  YoY % -1,286.62% -72.65% 190.92% -77.87% -41.05% -31.84% -
  Horiz. % -83.97% 7.08% 25.87% 8.89% 40.18% 68.16% 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 5.8496 6.2696 8.7195 8.5995 8.5595 8.3395 8.0041 -4.89%
  YoY % -6.70% -28.10% 1.40% 0.47% 2.64% 4.19% -
  Horiz. % 73.08% 78.33% 108.94% 107.44% 106.94% 104.19% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 30/09/19 28/09/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 5.8500 7.0000 8.3800 8.4800 8.0000 8.3200 8.5000 -
P/RPS 0.31 0.36 0.37 0.52 0.52 0.46 0.42 -4.74%
  YoY % -13.89% -2.70% -28.85% 0.00% 13.04% 9.52% -
  Horiz. % 73.81% 85.71% 88.10% 123.81% 123.81% 109.52% 100.00%
P/EPS -10.81 153.35 50.28 148.06 30.90 18.94 12.14 -
  YoY % -107.05% 204.99% -66.04% 379.16% 63.15% 56.01% -
  Horiz. % -89.04% 1,263.18% 414.17% 1,219.60% 254.53% 156.01% 100.00%
EY -9.25 0.65 1.99 0.68 3.24 5.28 8.24 -
  YoY % -1,523.08% -67.34% 192.65% -79.01% -38.64% -35.92% -
  Horiz. % -112.26% 7.89% 24.15% 8.25% 39.32% 64.08% 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 1.00 1.12 0.96 0.99 0.93 1.00 0.98 0.32%
  YoY % -10.71% 16.67% -3.03% 6.45% -7.00% 2.04% -
  Horiz. % 102.04% 114.29% 97.96% 101.02% 94.90% 102.04% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 29/11/19 27/11/18 29/08/17 30/08/16 28/08/15 27/08/14 29/08/13 -
Price 5.4100 7.0000 8.4300 8.5000 8.1000 8.0200 8.5300 -
P/RPS 0.29 0.36 0.37 0.52 0.53 0.44 0.42 -5.75%
  YoY % -19.44% -2.70% -28.85% -1.89% 20.45% 4.76% -
  Horiz. % 69.05% 85.71% 88.10% 123.81% 126.19% 104.76% 100.00%
P/EPS -10.00 153.35 50.58 148.41 31.28 18.26 12.18 -
  YoY % -106.52% 203.18% -65.92% 374.46% 71.30% 49.92% -
  Horiz. % -82.10% 1,259.03% 415.27% 1,218.47% 256.81% 149.92% 100.00%
EY -10.00 0.65 1.98 0.67 3.20 5.48 8.21 -
  YoY % -1,638.46% -67.17% 195.52% -79.06% -41.61% -33.25% -
  Horiz. % -121.80% 7.92% 24.12% 8.16% 38.98% 66.75% 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 0.92 1.12 0.97 0.99 0.95 0.96 0.98 -1.01%
  YoY % -17.86% 15.46% -2.02% 4.21% -1.04% -2.04% -
  Horiz. % 93.88% 114.29% 98.98% 101.02% 96.94% 97.96% 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.
 


 

289  696  426  632 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.185-0.015 
 ASB 0.19+0.005 
 XOX 0.045-0.01 
 ARMADA 0.315-0.02 
 HSI-H8W 0.205+0.06 
 LAMBO-WB 0.005-0.005 
 AIRASIA 1.00-0.11 
 KNM 0.22-0.025 
 DSONIC 1.07-0.06 
 PWRWELL 0.32-0.035 
Partners & Brokers