Highlights

[BLDPLNT] YoY TTM Result on 2019-09-30 [#2]

Stock [BLDPLNT]: BLD PLANTATION BHD
Announcement Date 29-Nov-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2020
Quarter 30-Sep-2019  [#2]
Profit Trend QoQ -     26.35%    YoY -     -1,285.47%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/20 30/09/19 30/09/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 2,056,002 1,754,647 1,812,570 2,113,621 1,519,537 1,437,238 1,686,538 3.22%
  YoY % 17.17% -3.20% -14.24% 39.10% 5.73% -14.78% -
  Horiz. % 121.91% 104.04% 107.47% 125.32% 90.10% 85.22% 100.00%
PBT 59,583 -63,239 8,894 31,877 2,809 35,962 42,591 5.51%
  YoY % 194.22% -811.03% -72.10% 1,034.82% -92.19% -15.56% -
  Horiz. % 139.90% -148.48% 20.88% 74.84% 6.60% 84.44% 100.00%
Tax -13,731 11,867 -4,391 -14,996 2,864 -11,940 -1,376 44.43%
  YoY % -215.71% 370.26% 70.72% -623.60% 123.99% -767.73% -
  Horiz. % 997.89% -862.43% 319.11% 1,089.83% -208.14% 867.73% 100.00%
NP 45,852 -51,372 4,503 16,881 5,673 24,022 41,215 1.72%
  YoY % 189.25% -1,240.84% -73.33% 197.57% -76.38% -41.72% -
  Horiz. % 111.25% -124.64% 10.93% 40.96% 13.76% 58.28% 100.00%
NP to SH 45,086 -50,596 4,268 15,583 5,355 24,209 41,064 1.50%
  YoY % 189.11% -1,285.47% -72.61% 191.00% -77.88% -41.05% -
  Horiz. % 109.79% -123.21% 10.39% 37.95% 13.04% 58.95% 100.00%
Tax Rate 23.05 % - % 49.37 % 47.04 % -101.96 % 33.20 % 3.23 % 36.90%
  YoY % 0.00% 0.00% 4.95% 146.14% -407.11% 927.86% -
  Horiz. % 713.62% 0.00% 1,528.48% 1,456.35% -3,156.66% 1,027.86% 100.00%
Total Cost 2,010,150 1,806,019 1,808,067 2,096,740 1,513,864 1,413,216 1,645,323 3.25%
  YoY % 11.30% -0.11% -13.77% 38.50% 7.12% -14.11% -
  Horiz. % 122.17% 109.77% 109.89% 127.44% 92.01% 85.89% 100.00%
Net Worth 591,854 546,974 586,244 815,320 804,100 800,360 779,790 -4.31%
  YoY % 8.21% -6.70% -28.10% 1.40% 0.47% 2.64% -
  Horiz. % 75.90% 70.14% 75.18% 104.56% 103.12% 102.64% 100.00%
Dividend
30/09/20 30/09/19 30/09/18 30/06/17 30/06/16 30/06/15 30/06/14 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
30/09/20 30/09/19 30/09/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 591,854 546,974 586,244 815,320 804,100 800,360 779,790 -4.31%
  YoY % 8.21% -6.70% -28.10% 1.40% 0.47% 2.64% -
  Horiz. % 75.90% 70.14% 75.18% 104.56% 103.12% 102.64% 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
30/09/20 30/09/19 30/09/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 2.23 % -2.93 % 0.25 % 0.80 % 0.37 % 1.67 % 2.44 % -1.43%
  YoY % 176.11% -1,272.00% -68.75% 116.22% -77.84% -31.56% -
  Horiz. % 91.39% -120.08% 10.25% 32.79% 15.16% 68.44% 100.00%
ROE 7.62 % -9.25 % 0.73 % 1.91 % 0.67 % 3.02 % 5.27 % 6.07%
  YoY % 182.38% -1,367.12% -61.78% 185.07% -77.81% -42.69% -
  Horiz. % 144.59% -175.52% 13.85% 36.24% 12.71% 57.31% 100.00%
Per Share
30/09/20 30/09/19 30/09/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 2,198.93 1,876.63 1,938.58 2,260.56 1,625.17 1,537.15 1,803.78 3.22%
  YoY % 17.17% -3.20% -14.24% 39.10% 5.73% -14.78% -
  Horiz. % 121.91% 104.04% 107.47% 125.32% 90.10% 85.22% 100.00%
EPS 48.22 -54.11 4.56 16.67 5.73 25.89 43.92 1.50%
  YoY % 189.11% -1,286.62% -72.65% 190.92% -77.87% -41.05% -
  Horiz. % 109.79% -123.20% 10.38% 37.96% 13.05% 58.95% 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 6.3300 5.8500 6.2700 8.7200 8.6000 8.5600 8.3400 -4.31%
  YoY % 8.21% -6.70% -28.10% 1.40% 0.47% 2.64% -
  Horiz. % 75.90% 70.14% 75.18% 104.56% 103.12% 102.64% 100.00%
Adjusted Per Share Value based on latest NOSH - 93,500
30/09/20 30/09/19 30/09/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 2,198.93 1,876.63 1,938.58 2,260.56 1,625.17 1,537.15 1,803.78 3.22%
  YoY % 17.17% -3.20% -14.24% 39.10% 5.73% -14.78% -
  Horiz. % 121.91% 104.04% 107.47% 125.32% 90.10% 85.22% 100.00%
EPS 48.22 -54.11 4.56 16.67 5.73 25.89 43.92 1.50%
  YoY % 189.11% -1,286.62% -72.65% 190.92% -77.87% -41.05% -
  Horiz. % 109.79% -123.20% 10.38% 37.96% 13.05% 58.95% 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 6.3300 5.8500 6.2700 8.7200 8.6000 8.5600 8.3400 -4.31%
  YoY % 8.21% -6.70% -28.10% 1.40% 0.47% 2.64% -
  Horiz. % 75.90% 70.14% 75.18% 104.56% 103.12% 102.64% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/09/20 30/09/19 28/09/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 7.2900 5.8500 7.0000 8.3800 8.4800 8.0000 8.3200 -
P/RPS 0.33 0.31 0.36 0.37 0.52 0.52 0.46 -5.17%
  YoY % 6.45% -13.89% -2.70% -28.85% 0.00% 13.04% -
  Horiz. % 71.74% 67.39% 78.26% 80.43% 113.04% 113.04% 100.00%
P/EPS 15.12 -10.81 153.35 50.28 148.06 30.90 18.94 -3.54%
  YoY % 239.87% -107.05% 204.99% -66.04% 379.16% 63.15% -
  Horiz. % 79.83% -57.07% 809.66% 265.47% 781.73% 163.15% 100.00%
EY 6.61 -9.25 0.65 1.99 0.68 3.24 5.28 3.66%
  YoY % 171.46% -1,523.08% -67.34% 192.65% -79.01% -38.64% -
  Horiz. % 125.19% -175.19% 12.31% 37.69% 12.88% 61.36% 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 1.00 1.12 0.96 0.99 0.93 1.00 2.26%
  YoY % 15.00% -10.71% 16.67% -3.03% 6.45% -7.00% -
  Horiz. % 115.00% 100.00% 112.00% 96.00% 99.00% 93.00% 100.00%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/11/20 29/11/19 27/11/18 29/08/17 30/08/16 28/08/15 27/08/14 -
Price 7.6500 5.4100 7.0000 8.4300 8.5000 8.1000 8.0200 -
P/RPS 0.35 0.29 0.36 0.37 0.52 0.53 0.44 -3.59%
  YoY % 20.69% -19.44% -2.70% -28.85% -1.89% 20.45% -
  Horiz. % 79.55% 65.91% 81.82% 84.09% 118.18% 120.45% 100.00%
P/EPS 15.86 -10.00 153.35 50.58 148.41 31.28 18.26 -2.23%
  YoY % 258.60% -106.52% 203.18% -65.92% 374.46% 71.30% -
  Horiz. % 86.86% -54.76% 839.81% 277.00% 812.76% 171.30% 100.00%
EY 6.30 -10.00 0.65 1.98 0.67 3.20 5.48 2.25%
  YoY % 163.00% -1,638.46% -67.17% 195.52% -79.06% -41.61% -
  Horiz. % 114.96% -182.48% 11.86% 36.13% 12.23% 58.39% 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 1.21 0.92 1.12 0.97 0.99 0.95 0.96 3.77%
  YoY % 31.52% -17.86% 15.46% -2.02% 4.21% -1.04% -
  Horiz. % 126.04% 95.83% 116.67% 101.04% 103.12% 98.96% 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.
 


FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

406  565  605  704 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DAYA 0.02+0.005 
 M3TECH 0.065+0.005 
 JOE 0.05+0.005 
 MACPIE 0.130.00 
 KANGER 0.050.00 
 PASUKGB 0.050.00 
 AIRASIA 1.13-0.03 
 SERBADK-WA 0.075-0.005 
 MAG 0.2150.00 
 HIAPTEK 0.66-0.035 
PARTNERS & BROKERS