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
30/09/19 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 - 93,500
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 1,860.45 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 64.45 -
  YoY % -1,286.62% -72.65% 190.92% -77.87% -41.05% -31.85% -
  Horiz. % -83.96% 7.08% 25.87% 8.89% 40.17% 68.15% 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 8.0047 -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.
 


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
 
 

483  292  567  867 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PHB 0.02+0.005 
 TRIVE 0.010.00 
 ANZO 0.225+0.045 
 IRIS 0.215+0.01 
 VIVOCOM 0.045+0.01 
 DGB 0.035+0.005 
 XDL 0.065+0.01 
 KNM 0.22+0.005 
 PDZ 0.08+0.01 
 VIVOCOM-WE 0.020.00 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program

TOP ARTICLES

1. TYYAP ~ Topglov & Harta Analysis Glove Sector 手套业-TYYAP
2. PROPERTY SECTOR RESUMES UPTREND ! THIS PROPERTY STOCK IS TRADING AT 80% DISCOUNT TO ITS RTO PRICE !!! Bursa Master
3. THIS OVERLOOKED STOCK POSTED HISTORICAL NET PROFIT !!! ALSO NEW VENTURE INTO HEALTHCARE WITH SUBSIDIARY OPEN IN S'PORE !!! Investhor's Mighty Hammer of Wisdom
4. KLCI waves 14 - 5th waves has started KLCI waves
5. TOPGLOVE, HARTA, KOSSAN & SUPERMAX GIVING BONUS IS A GIVEN. WILL THEY GIVE FREE WARRANTS & FREE CASH PAYOUTS? Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. HLIB Research: BIG FOUR GLOVE players are expected to increase their capacity to fulfill increasing demand. ASP are expected to continue rising gloveharicut
7. Investment guidelines - Koon Yew Yin Koon Yew Yin's Blog
8. Investors' ego is the most common mistake - Koon Yew Yin Koon Yew Yin's Blog
Partners & Brokers