Highlights

[BLDPLNT] YoY TTM Result on 2018-09-30 [#3]

Stock [BLDPLNT]: BLD PLANTATION BHD
Announcement Date 27-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Sep-2018  [#3]
Profit Trend QoQ -     -86.53%    YoY -     -80.04%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 1,812,570 2,084,715 1,734,866 1,445,361 1,571,028 1,703,612 1,892,708 -0.72%
  YoY % -13.05% 20.17% 20.03% -8.00% -7.78% -9.99% -
  Horiz. % 95.77% 110.14% 91.66% 76.36% 83.00% 90.01% 100.00%
PBT 8,894 36,800 17,096 21,978 27,308 86,419 91,472 -32.18%
  YoY % -75.83% 115.26% -22.21% -19.52% -68.40% -5.52% -
  Horiz. % 9.72% 40.23% 18.69% 24.03% 29.85% 94.48% 100.00%
Tax -4,391 -14,259 -7,478 -1,771 533 -22,248 -9,508 -12.08%
  YoY % 69.21% -90.68% -322.25% -432.27% 102.40% -133.99% -
  Horiz. % 46.18% 149.97% 78.65% 18.63% -5.61% 233.99% 100.00%
NP 4,503 22,541 9,618 20,207 27,841 64,171 81,964 -38.33%
  YoY % -80.02% 134.36% -52.40% -27.42% -56.61% -21.71% -
  Horiz. % 5.49% 27.50% 11.73% 24.65% 33.97% 78.29% 100.00%
NP to SH 4,268 21,387 8,978 20,354 27,754 64,526 81,593 -38.83%
  YoY % -80.04% 138.22% -55.89% -26.66% -56.99% -20.92% -
  Horiz. % 5.23% 26.21% 11.00% 24.95% 34.02% 79.08% 100.00%
Tax Rate 49.37 % 38.75 % 43.74 % 8.06 % -1.95 % 25.74 % 10.39 % 29.65%
  YoY % 27.41% -11.41% 442.68% 513.33% -107.58% 147.74% -
  Horiz. % 475.17% 372.95% 420.98% 77.57% -18.77% 247.74% 100.00%
Total Cost 1,808,067 2,062,174 1,725,248 1,425,154 1,543,187 1,639,441 1,810,744 -0.02%
  YoY % -12.32% 19.53% 21.06% -7.65% -5.87% -9.46% -
  Horiz. % 99.85% 113.89% 95.28% 78.71% 85.22% 90.54% 100.00%
Net Worth 586,244 826,540 808,774 801,294 784,465 807,840 636,069 -1.35%
  YoY % -29.07% 2.20% 0.93% 2.15% -2.89% 27.00% -
  Horiz. % 92.17% 129.94% 127.15% 125.98% 123.33% 127.00% 100.00%
Dividend
30/09/18 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
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 586,244 826,540 808,774 801,294 784,465 807,840 636,069 -1.35%
  YoY % -29.07% 2.20% 0.93% 2.15% -2.89% 27.00% -
  Horiz. % 92.17% 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 1.59%
  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
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 0.25 % 1.08 % 0.55 % 1.40 % 1.77 % 3.77 % 4.33 % -37.82%
  YoY % -76.85% 96.36% -60.71% -20.90% -53.05% -12.93% -
  Horiz. % 5.77% 24.94% 12.70% 32.33% 40.88% 87.07% 100.00%
ROE 0.73 % 2.59 % 1.11 % 2.54 % 3.54 % 7.99 % 12.83 % -37.97%
  YoY % -71.81% 133.33% -56.30% -28.25% -55.69% -37.72% -
  Horiz. % 5.69% 20.19% 8.65% 19.80% 27.59% 62.28% 100.00%
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 1,938.58 2,229.64 1,855.47 1,545.84 1,680.24 1,822.04 2,225.77 -2.28%
  YoY % -13.05% 20.17% 20.03% -8.00% -7.78% -18.14% -
  Horiz. % 87.10% 100.17% 83.36% 69.45% 75.49% 81.86% 100.00%
EPS 4.56 22.87 9.60 21.77 29.68 69.01 95.95 -39.80%
  YoY % -80.06% 138.23% -55.90% -26.65% -56.99% -28.08% -
  Horiz. % 4.75% 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 6.2700 8.8400 8.6500 8.5700 8.3900 8.6400 7.4800 -2.90%
  YoY % -29.07% 2.20% 0.93% 2.15% -2.89% 15.51% -
  Horiz. % 83.82% 118.18% 115.64% 114.57% 112.17% 115.51% 100.00%
Adjusted Per Share Value based on latest NOSH - 93,500
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 1,938.58 2,229.64 1,855.47 1,545.84 1,680.24 1,822.04 2,024.29 -0.72%
  YoY % -13.05% 20.17% 20.03% -8.00% -7.78% -9.99% -
  Horiz. % 95.77% 110.14% 91.66% 76.36% 83.00% 90.01% 100.00%
EPS 4.56 22.87 9.60 21.77 29.68 69.01 87.27 -38.84%
  YoY % -80.06% 138.23% -55.90% -26.65% -56.99% -20.92% -
  Horiz. % 5.23% 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 6.2700 8.8400 8.6500 8.5700 8.3900 8.6400 6.8029 -1.35%
  YoY % -29.07% 2.20% 0.93% 2.15% -2.89% 27.00% -
  Horiz. % 92.17% 129.94% 127.15% 125.98% 123.33% 127.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 7.0000 8.4000 8.5000 8.1000 8.1000 8.5000 8.0900 -
P/RPS 0.36 0.38 0.46 0.52 0.48 0.47 0.36 -
  YoY % -5.26% -17.39% -11.54% 8.33% 2.13% 30.56% -
  Horiz. % 100.00% 105.56% 127.78% 144.44% 133.33% 130.56% 100.00%
P/EPS 153.35 36.72 88.52 37.21 27.29 12.32 8.43 62.14%
  YoY % 317.62% -58.52% 137.89% 36.35% 121.51% 46.14% -
  Horiz. % 1,819.10% 435.59% 1,050.06% 441.40% 323.72% 146.14% 100.00%
EY 0.65 2.72 1.13 2.69 3.66 8.12 11.86 -38.35%
  YoY % -76.10% 140.71% -57.99% -26.50% -54.93% -31.53% -
  Horiz. % 5.48% 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 1.12 0.95 0.98 0.95 0.97 0.98 1.08 0.61%
  YoY % 17.89% -3.06% 3.16% -2.06% -1.02% -9.26% -
  Horiz. % 103.70% 87.96% 90.74% 87.96% 89.81% 90.74% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 27/11/18 30/11/17 29/11/16 30/11/15 27/11/14 29/11/13 30/11/12 -
Price 7.0000 8.3600 8.5000 9.3000 8.1000 9.0000 8.4000 -
P/RPS 0.36 0.37 0.46 0.60 0.48 0.49 0.38 -0.90%
  YoY % -2.70% -19.57% -23.33% 25.00% -2.04% 28.95% -
  Horiz. % 94.74% 97.37% 121.05% 157.89% 126.32% 128.95% 100.00%
P/EPS 153.35 36.55 88.52 42.72 27.29 13.04 8.75 61.13%
  YoY % 319.56% -58.71% 107.21% 56.54% 109.28% 49.03% -
  Horiz. % 1,752.57% 417.71% 1,011.66% 488.23% 311.89% 149.03% 100.00%
EY 0.65 2.74 1.13 2.34 3.66 7.67 11.42 -37.97%
  YoY % -76.28% 142.48% -51.71% -36.07% -52.28% -32.84% -
  Horiz. % 5.69% 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 1.12 0.95 0.98 1.09 0.97 1.04 1.12 -
  YoY % 17.89% -3.06% -10.09% 12.37% -6.73% -7.14% -
  Horiz. % 100.00% 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.
 


 

429  281  549  742 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.30+0.01 
 ARMADA 0.525+0.035 
 DGB 0.15-0.015 
 PWORTH 0.04-0.005 
 MLAB 0.065+0.02 
 HSI-H8F 0.420.00 
 HSI-C7K 0.315-0.02 
 VELESTO 0.380.00 
 ISTONE 0.21-0.015 
 FPGROUP 0.54+0.045 
Partners & Brokers