Highlights

[BLDPLNT] YoY TTM Result on 2015-09-30 [#3]

Stock [BLDPLNT]: BLD PLANTATION BHD
Announcement Date 30-Nov-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Sep-2015  [#3]
Profit Trend QoQ -     -15.92%    YoY -     -26.66%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 1,754,151 2,084,715 1,734,866 1,445,361 1,571,028 1,703,612 1,892,708 -1.21%
  YoY % -15.86% 20.17% 20.03% -8.00% -7.78% -9.99% -
  Horiz. % 92.68% 110.14% 91.66% 76.36% 83.00% 90.01% 100.00%
PBT -48,838 36,800 17,096 21,978 27,308 86,419 91,472 -
  YoY % -232.71% 115.26% -22.21% -19.52% -68.40% -5.52% -
  Horiz. % -53.39% 40.23% 18.69% 24.03% 29.85% 94.48% 100.00%
Tax 2,772 -14,259 -7,478 -1,771 533 -22,248 -9,508 -
  YoY % 119.44% -90.68% -322.25% -432.27% 102.40% -133.99% -
  Horiz. % -29.15% 149.97% 78.65% 18.63% -5.61% 233.99% 100.00%
NP -46,066 22,541 9,618 20,207 27,841 64,171 81,964 -
  YoY % -304.37% 134.36% -52.40% -27.42% -56.61% -21.71% -
  Horiz. % -56.20% 27.50% 11.73% 24.65% 33.97% 78.29% 100.00%
NP to SH -45,796 21,387 8,978 20,354 27,754 64,526 81,593 -
  YoY % -314.13% 138.22% -55.89% -26.66% -56.99% -20.92% -
  Horiz. % -56.13% 26.21% 11.00% 24.95% 34.02% 79.08% 100.00%
Tax Rate - % 38.75 % 43.74 % 8.06 % -1.95 % 25.74 % 10.39 % -
  YoY % 0.00% -11.41% 442.68% 513.33% -107.58% 147.74% -
  Horiz. % 0.00% 372.95% 420.98% 77.57% -18.77% 247.74% 100.00%
Total Cost 1,800,217 2,062,174 1,725,248 1,425,154 1,543,187 1,639,441 1,810,744 -0.09%
  YoY % -12.70% 19.53% 21.06% -7.65% -5.87% -9.46% -
  Horiz. % 99.42% 113.89% 95.28% 78.71% 85.22% 90.54% 100.00%
Net Worth 565,675 826,540 808,774 801,294 784,465 807,840 636,069 -1.86%
  YoY % -31.56% 2.20% 0.93% 2.15% -2.89% 27.00% -
  Horiz. % 88.93% 129.94% 127.15% 125.98% 123.33% 127.00% 100.00%
Dividend
31/12/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 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
31/12/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 565,675 826,540 808,774 801,294 784,465 807,840 636,069 -1.86%
  YoY % -31.56% 2.20% 0.93% 2.15% -2.89% 27.00% -
  Horiz. % 88.93% 129.94% 127.15% 125.98% 123.33% 127.00% 100.00%
NOSH 93,500 93,500 93,500 93,500 93,500 93,500 85,036 1.53%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 9.95% -
  Horiz. % 109.95% 109.95% 109.95% 109.95% 109.95% 109.95% 100.00%
Ratio Analysis
31/12/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin -2.63 % 1.08 % 0.55 % 1.40 % 1.77 % 3.77 % 4.33 % -
  YoY % -343.52% 96.36% -60.71% -20.90% -53.05% -12.93% -
  Horiz. % -60.74% 24.94% 12.70% 32.33% 40.88% 87.07% 100.00%
ROE -8.10 % 2.59 % 1.11 % 2.54 % 3.54 % 7.99 % 12.83 % -
  YoY % -412.74% 133.33% -56.30% -28.25% -55.69% -37.72% -
  Horiz. % -63.13% 20.19% 8.65% 19.80% 27.59% 62.28% 100.00%
Per Share
31/12/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 1,876.10 2,229.64 1,855.47 1,545.84 1,680.24 1,822.04 2,225.77 -2.70%
  YoY % -15.86% 20.17% 20.03% -8.00% -7.78% -18.14% -
  Horiz. % 84.29% 100.17% 83.36% 69.45% 75.49% 81.86% 100.00%
EPS -48.98 22.87 9.60 21.77 29.68 69.01 95.95 -
  YoY % -314.17% 138.23% -55.90% -26.65% -56.99% -28.08% -
  Horiz. % -51.05% 23.84% 10.01% 22.69% 30.93% 71.92% 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 6.0500 8.8400 8.6500 8.5700 8.3900 8.6400 7.4800 -3.34%
  YoY % -31.56% 2.20% 0.93% 2.15% -2.89% 15.51% -
  Horiz. % 80.88% 118.18% 115.64% 114.57% 112.17% 115.51% 100.00%
Adjusted Per Share Value based on latest NOSH - 93,500
31/12/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 1,876.10 2,229.64 1,855.47 1,545.84 1,680.24 1,822.04 2,024.29 -1.21%
  YoY % -15.86% 20.17% 20.03% -8.00% -7.78% -9.99% -
  Horiz. % 92.68% 110.14% 91.66% 76.36% 83.00% 90.01% 100.00%
EPS -48.98 22.87 9.60 21.77 29.68 69.01 87.27 -
  YoY % -314.17% 138.23% -55.90% -26.65% -56.99% -20.92% -
  Horiz. % -56.12% 26.21% 11.00% 24.95% 34.01% 79.08% 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 6.0500 8.8400 8.6500 8.5700 8.3900 8.6400 6.8029 -1.86%
  YoY % -31.56% 2.20% 0.93% 2.15% -2.89% 27.00% -
  Horiz. % 88.93% 129.94% 127.15% 125.98% 123.33% 127.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 31/12/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 7.5400 8.4000 8.5000 8.1000 8.1000 8.5000 8.0900 -
P/RPS 0.40 0.38 0.46 0.52 0.48 0.47 0.36 1.70%
  YoY % 5.26% -17.39% -11.54% 8.33% 2.13% 30.56% -
  Horiz. % 111.11% 105.56% 127.78% 144.44% 133.33% 130.56% 100.00%
P/EPS -15.39 36.72 88.52 37.21 27.29 12.32 8.43 -
  YoY % -141.91% -58.52% 137.89% 36.35% 121.51% 46.14% -
  Horiz. % -182.56% 435.59% 1,050.06% 441.40% 323.72% 146.14% 100.00%
EY -6.50 2.72 1.13 2.69 3.66 8.12 11.86 -
  YoY % -338.97% 140.71% -57.99% -26.50% -54.93% -31.53% -
  Horiz. % -54.81% 22.93% 9.53% 22.68% 30.86% 68.47% 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 1.25 0.95 0.98 0.95 0.97 0.98 1.08 2.36%
  YoY % 31.58% -3.06% 3.16% -2.06% -1.02% -9.26% -
  Horiz. % 115.74% 87.96% 90.74% 87.96% 89.81% 90.74% 100.00%
Price Multiplier on Announcement Date
31/12/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 27/02/19 30/11/17 29/11/16 30/11/15 27/11/14 29/11/13 30/11/12 -
Price 6.9600 8.3600 8.5000 9.3000 8.1000 9.0000 8.4000 -
P/RPS 0.37 0.37 0.46 0.60 0.48 0.49 0.38 -0.43%
  YoY % 0.00% -19.57% -23.33% 25.00% -2.04% 28.95% -
  Horiz. % 97.37% 97.37% 121.05% 157.89% 126.32% 128.95% 100.00%
P/EPS -14.21 36.55 88.52 42.72 27.29 13.04 8.75 -
  YoY % -138.88% -58.71% 107.21% 56.54% 109.28% 49.03% -
  Horiz. % -162.40% 417.71% 1,011.66% 488.23% 311.89% 149.03% 100.00%
EY -7.04 2.74 1.13 2.34 3.66 7.67 11.42 -
  YoY % -356.93% 142.48% -51.71% -36.07% -52.28% -32.84% -
  Horiz. % -61.65% 23.99% 9.89% 20.49% 32.05% 67.16% 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 1.15 0.95 0.98 1.09 0.97 1.04 1.12 0.42%
  YoY % 21.05% -3.06% -10.09% 12.37% -6.73% -7.14% -
  Horiz. % 102.68% 84.82% 87.50% 97.32% 86.61% 92.86% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

327  588  582 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MINDA 0.175+0.055 
 LUSTER 0.22-0.025 
 CNI 0.215+0.02 
 FOCUS-WD 0.010.00 
 BJCORP 0.40-0.03 
 DNEX 0.82+0.005 
 PERMAJU 0.18-0.01 
 FOCUS 0.405-0.055 
 KTG 0.245-0.015 
 LUSTER-WA 0.125-0.03 

FEATURED POSTS

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