Highlights

[BLDPLNT] YoY TTM Result on 2018-06-30 [#1]

Stock [BLDPLNT]: BLD PLANTATION BHD
Announcement Date 30-Aug-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Jun-2018  [#1]
Profit Trend QoQ -     -9.67%    YoY -     103.40%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/20 30/06/19 30/06/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 1,984,825 1,775,240 1,906,290 1,989,695 1,462,976 1,493,961 1,632,439 3.17%
  YoY % 11.81% -6.87% -4.19% 36.00% -2.07% -8.48% -
  Horiz. % 121.59% 108.75% 116.78% 121.88% 89.62% 91.52% 100.00%
PBT 37,036 -87,336 45,427 32,762 401 40,490 42,083 -2.02%
  YoY % 142.41% -292.26% 38.66% 8,070.07% -99.01% -3.79% -
  Horiz. % 88.01% -207.53% 107.95% 77.85% 0.95% 96.21% 100.00%
Tax -9,564 17,856 -13,255 -16,590 3,525 -12,599 -1,324 37.18%
  YoY % -153.56% 234.71% 20.10% -570.64% 127.98% -851.59% -
  Horiz. % 722.36% -1,348.64% 1,001.13% 1,253.02% -266.24% 951.59% 100.00%
NP 27,472 -69,480 32,172 16,172 3,926 27,891 40,759 -6.11%
  YoY % 139.54% -315.96% 98.94% 311.92% -85.92% -31.57% -
  Horiz. % 67.40% -170.47% 78.93% 39.68% 9.63% 68.43% 100.00%
NP to SH 26,943 -68,695 31,696 15,168 3,486 28,285 40,659 -6.37%
  YoY % 139.22% -316.73% 108.97% 335.11% -87.68% -30.43% -
  Horiz. % 66.27% -168.95% 77.96% 37.31% 8.57% 69.57% 100.00%
Tax Rate 25.82 % - % 29.18 % 50.64 % -879.05 % 31.12 % 3.15 % 39.98%
  YoY % 0.00% 0.00% -42.38% 105.76% -2,924.71% 887.94% -
  Horiz. % 819.68% 0.00% 926.35% 1,607.62% -27,906.35% 987.94% 100.00%
Total Cost 1,957,353 1,844,720 1,874,118 1,973,523 1,459,050 1,466,070 1,591,680 3.36%
  YoY % 6.11% -1.57% -5.04% 35.26% -0.48% -7.89% -
  Horiz. % 122.97% 115.90% 117.74% 123.99% 91.67% 92.11% 100.00%
Net Worth 572,219 545,104 603,074 748,000 800,360 800,360 776,985 -4.77%
  YoY % 4.97% -9.61% -19.38% -6.54% 0.00% 3.01% -
  Horiz. % 73.65% 70.16% 77.62% 96.27% 103.01% 103.01% 100.00%
Dividend
30/06/20 30/06/19 30/06/18 31/03/17 31/03/16 31/03/15 31/03/14 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
30/06/20 30/06/19 30/06/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 572,219 545,104 603,074 748,000 800,360 800,360 776,985 -4.77%
  YoY % 4.97% -9.61% -19.38% -6.54% 0.00% 3.01% -
  Horiz. % 73.65% 70.16% 77.62% 96.27% 103.01% 103.01% 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
30/06/20 30/06/19 30/06/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 1.38 % -3.91 % 1.69 % 0.81 % 0.27 % 1.87 % 2.50 % -9.06%
  YoY % 135.29% -331.36% 108.64% 200.00% -85.56% -25.20% -
  Horiz. % 55.20% -156.40% 67.60% 32.40% 10.80% 74.80% 100.00%
ROE 4.71 % -12.60 % 5.26 % 2.03 % 0.44 % 3.53 % 5.23 % -1.66%
  YoY % 137.38% -339.54% 159.11% 361.36% -87.54% -32.50% -
  Horiz. % 90.06% -240.92% 100.57% 38.81% 8.41% 67.50% 100.00%
Per Share
30/06/20 30/06/19 30/06/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 2,122.81 1,898.65 2,038.81 2,128.02 1,564.68 1,597.82 1,745.92 3.17%
  YoY % 11.81% -6.87% -4.19% 36.00% -2.07% -8.48% -
  Horiz. % 121.59% 108.75% 116.78% 121.89% 89.62% 91.52% 100.00%
EPS 28.82 -73.47 33.90 16.22 3.73 30.25 43.49 -6.37%
  YoY % 139.23% -316.73% 109.00% 334.85% -87.67% -30.44% -
  Horiz. % 66.27% -168.94% 77.95% 37.30% 8.58% 69.56% 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 6.1200 5.8300 6.4500 8.0000 8.5600 8.5600 8.3100 -4.77%
  YoY % 4.97% -9.61% -19.38% -6.54% 0.00% 3.01% -
  Horiz. % 73.65% 70.16% 77.62% 96.27% 103.01% 103.01% 100.00%
Adjusted Per Share Value based on latest NOSH - 93,500
30/06/20 30/06/19 30/06/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 2,122.81 1,898.65 2,038.81 2,128.02 1,564.68 1,597.82 1,745.92 3.17%
  YoY % 11.81% -6.87% -4.19% 36.00% -2.07% -8.48% -
  Horiz. % 121.59% 108.75% 116.78% 121.89% 89.62% 91.52% 100.00%
EPS 28.82 -73.47 33.90 16.22 3.73 30.25 43.49 -6.37%
  YoY % 139.23% -316.73% 109.00% 334.85% -87.67% -30.44% -
  Horiz. % 66.27% -168.94% 77.95% 37.30% 8.58% 69.56% 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 6.1200 5.8300 6.4500 8.0000 8.5600 8.5600 8.3100 -4.77%
  YoY % 4.97% -9.61% -19.38% -6.54% 0.00% 3.01% -
  Horiz. % 73.65% 70.16% 77.62% 96.27% 103.01% 103.01% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 30/06/20 28/06/19 29/06/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 6.0000 6.5500 8.0000 8.5300 8.7000 8.2000 8.9000 -
P/RPS 0.28 0.34 0.39 0.40 0.56 0.51 0.51 -9.14%
  YoY % -17.65% -12.82% -2.50% -28.57% 9.80% 0.00% -
  Horiz. % 54.90% 66.67% 76.47% 78.43% 109.80% 100.00% 100.00%
P/EPS 20.82 -8.92 23.60 52.58 233.35 27.11 20.47 0.27%
  YoY % 333.41% -137.80% -55.12% -77.47% 760.75% 32.44% -
  Horiz. % 101.71% -43.58% 115.29% 256.86% 1,139.96% 132.44% 100.00%
EY 4.80 -11.22 4.24 1.90 0.43 3.69 4.89 -0.30%
  YoY % 142.78% -364.62% 123.16% 341.86% -88.35% -24.54% -
  Horiz. % 98.16% -229.45% 86.71% 38.85% 8.79% 75.46% 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 0.98 1.12 1.24 1.07 1.02 0.96 1.07 -1.39%
  YoY % -12.50% -9.68% 15.89% 4.90% 6.25% -10.28% -
  Horiz. % 91.59% 104.67% 115.89% 100.00% 95.33% 89.72% 100.00%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 28/08/20 30/08/19 30/08/18 30/05/17 30/05/16 28/05/15 28/05/14 -
Price 7.0000 6.6300 7.3000 8.4200 8.7500 8.0500 8.7000 -
P/RPS 0.33 0.35 0.36 0.40 0.56 0.50 0.50 -6.43%
  YoY % -5.71% -2.78% -10.00% -28.57% 12.00% 0.00% -
  Horiz. % 66.00% 70.00% 72.00% 80.00% 112.00% 100.00% 100.00%
P/EPS 24.29 -9.02 21.53 51.90 234.69 26.61 20.01 3.15%
  YoY % 369.29% -141.90% -58.52% -77.89% 781.96% 32.98% -
  Horiz. % 121.39% -45.08% 107.60% 259.37% 1,172.86% 132.98% 100.00%
EY 4.12 -11.08 4.64 1.93 0.43 3.76 5.00 -3.05%
  YoY % 137.18% -338.79% 140.41% 348.84% -88.56% -24.80% -
  Horiz. % 82.40% -221.60% 92.80% 38.60% 8.60% 75.20% 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 1.14 1.14 1.13 1.05 1.02 0.94 1.05 1.32%
  YoY % 0.00% 0.88% 7.62% 2.94% 8.51% -10.48% -
  Horiz. % 108.57% 108.57% 107.62% 100.00% 97.14% 89.52% 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
 
 

241  924  499  511 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.155-0.015 
 PHB 0.030.00 
 SAPNRG 0.115-0.005 
 VIVOCOM 0.855-0.365 
 KANGER 0.18-0.015 
 PA 0.145-0.005 
 MTRONIC 0.105-0.01 
 KGROUP-WC 0.020.00 
 XDL 0.07-0.005 
 ARMADA 0.27-0.005 

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