Highlights

[BLDPLNT] YoY TTM Result on 2015-12-31 [#4]

Stock [BLDPLNT]: BLD PLANTATION BHD
Announcement Date 29-Feb-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Dec-2015  [#4]
Profit Trend QoQ -     -131.35%    YoY -     -119.16%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 1,754,151 2,134,642 1,847,519 1,440,443 1,558,192 1,634,466 1,913,764 -1.44%
  YoY % -17.82% 15.54% 28.26% -7.56% -4.67% -14.59% -
  Horiz. % 91.66% 111.54% 96.54% 75.27% 81.42% 85.41% 100.00%
PBT -48,838 56,557 41,315 -11,952 46,650 36,525 118,230 -
  YoY % -186.35% 36.89% 445.67% -125.62% 27.72% -69.11% -
  Horiz. % -41.31% 47.84% 34.94% -10.11% 39.46% 30.89% 100.00%
Tax 2,772 -15,927 -18,020 5,825 -13,633 328 -29,172 -
  YoY % 117.40% 11.61% -409.36% 142.73% -4,256.40% 101.12% -
  Horiz. % -9.50% 54.60% 61.77% -19.97% 46.73% -1.12% 100.00%
NP -46,066 40,630 23,295 -6,127 33,017 36,853 89,058 -
  YoY % -213.38% 74.42% 480.20% -118.56% -10.41% -58.62% -
  Horiz. % -51.73% 45.62% 26.16% -6.88% 37.07% 41.38% 100.00%
NP to SH -45,796 39,602 22,499 -6,380 33,291 37,063 88,511 -
  YoY % -215.64% 76.02% 452.65% -119.16% -10.18% -58.13% -
  Horiz. % -51.74% 44.74% 25.42% -7.21% 37.61% 41.87% 100.00%
Tax Rate - % 28.16 % 43.62 % - % 29.22 % -0.90 % 24.67 % -
  YoY % 0.00% -35.44% 0.00% 0.00% 3,346.67% -103.65% -
  Horiz. % 0.00% 114.15% 176.81% 0.00% 118.44% -3.65% 100.00%
Total Cost 1,800,217 2,094,012 1,824,224 1,446,570 1,525,175 1,597,613 1,824,706 -0.22%
  YoY % -14.03% 14.79% 26.11% -5.15% -4.53% -12.45% -
  Horiz. % 98.66% 114.76% 99.97% 79.28% 83.58% 87.55% 100.00%
Net Worth 565,675 847,110 810,645 789,996 800,360 805,969 594,909 -0.84%
  YoY % -33.22% 4.50% 2.61% -1.29% -0.70% 35.48% -
  Horiz. % 95.09% 142.39% 136.26% 132.79% 134.53% 135.48% 100.00%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 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 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 565,675 847,110 810,645 789,996 800,360 805,969 594,909 -0.84%
  YoY % -33.22% 4.50% 2.61% -1.29% -0.70% 35.48% -
  Horiz. % 95.09% 142.39% 136.26% 132.79% 134.53% 135.48% 100.00%
NOSH 93,500 93,500 93,500 93,490 93,500 93,500 84,987 1.60%
  YoY % 0.00% 0.00% 0.01% -0.01% 0.00% 10.02% -
  Horiz. % 110.02% 110.02% 110.02% 110.01% 110.02% 110.02% 100.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin -2.63 % 1.90 % 1.26 % -0.43 % 2.12 % 2.25 % 4.65 % -
  YoY % -238.42% 50.79% 393.02% -120.28% -5.78% -51.61% -
  Horiz. % -56.56% 40.86% 27.10% -9.25% 45.59% 48.39% 100.00%
ROE -8.10 % 4.67 % 2.78 % -0.81 % 4.16 % 4.60 % 14.88 % -
  YoY % -273.45% 67.99% 443.21% -119.47% -9.57% -69.09% -
  Horiz. % -54.44% 31.38% 18.68% -5.44% 27.96% 30.91% 100.00%
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 1,876.10 2,283.04 1,975.96 1,540.73 1,666.52 1,748.09 2,251.83 -3.00%
  YoY % -17.82% 15.54% 28.25% -7.55% -4.67% -22.37% -
  Horiz. % 83.31% 101.39% 87.75% 68.42% 74.01% 77.63% 100.00%
EPS -48.98 42.36 24.06 -6.82 35.61 39.64 104.15 -
  YoY % -215.63% 76.06% 452.79% -119.15% -10.17% -61.94% -
  Horiz. % -47.03% 40.67% 23.10% -6.55% 34.19% 38.06% 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 9.0600 8.6700 8.4500 8.5600 8.6200 7.0000 -2.40%
  YoY % -33.22% 4.50% 2.60% -1.29% -0.70% 23.14% -
  Horiz. % 86.43% 129.43% 123.86% 120.71% 122.29% 123.14% 100.00%
Adjusted Per Share Value based on latest NOSH - 93,500
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 1,876.10 2,283.04 1,975.96 1,540.58 1,666.52 1,748.09 2,046.81 -1.44%
  YoY % -17.82% 15.54% 28.26% -7.56% -4.67% -14.59% -
  Horiz. % 91.66% 111.54% 96.54% 75.27% 81.42% 85.41% 100.00%
EPS -48.98 42.36 24.06 -6.82 35.61 39.64 94.66 -
  YoY % -215.63% 76.06% 452.79% -119.15% -10.17% -58.12% -
  Horiz. % -51.74% 44.75% 25.42% -7.20% 37.62% 41.88% 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 9.0600 8.6700 8.4492 8.5600 8.6200 6.3627 -0.84%
  YoY % -33.22% 4.50% 2.61% -1.29% -0.70% 35.48% -
  Horiz. % 95.09% 142.39% 136.26% 132.79% 134.53% 135.48% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 7.5400 8.3400 8.5000 9.2000 7.6500 8.9500 8.2900 -
P/RPS 0.40 0.37 0.43 0.60 0.46 0.51 0.37 1.31%
  YoY % 8.11% -13.95% -28.33% 30.43% -9.80% 37.84% -
  Horiz. % 108.11% 100.00% 116.22% 162.16% 124.32% 137.84% 100.00%
P/EPS -15.39 19.69 35.32 -134.81 21.49 22.58 7.96 -
  YoY % -178.16% -44.25% 126.20% -727.32% -4.83% 183.67% -
  Horiz. % -193.34% 247.36% 443.72% -1,693.59% 269.97% 283.67% 100.00%
EY -6.50 5.08 2.83 -0.74 4.65 4.43 12.56 -
  YoY % -227.95% 79.51% 482.43% -115.91% 4.97% -64.73% -
  Horiz. % -51.75% 40.45% 22.53% -5.89% 37.02% 35.27% 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 0.92 0.98 1.09 0.89 1.04 1.18 0.96%
  YoY % 35.87% -6.12% -10.09% 22.47% -14.42% -11.86% -
  Horiz. % 105.93% 77.97% 83.05% 92.37% 75.42% 88.14% 100.00%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 27/02/19 28/02/18 28/02/17 29/02/16 27/02/15 28/02/14 28/02/13 -
Price 6.9600 8.2100 8.5300 9.2000 8.0000 8.8700 8.3200 -
P/RPS 0.37 0.36 0.43 0.60 0.48 0.51 0.37 -
  YoY % 2.78% -16.28% -28.33% 25.00% -5.88% 37.84% -
  Horiz. % 100.00% 97.30% 116.22% 162.16% 129.73% 137.84% 100.00%
P/EPS -14.21 19.38 35.45 -134.81 22.47 22.38 7.99 -
  YoY % -173.32% -45.33% 126.30% -699.96% 0.40% 180.10% -
  Horiz. % -177.85% 242.55% 443.68% -1,687.23% 281.23% 280.10% 100.00%
EY -7.04 5.16 2.82 -0.74 4.45 4.47 12.52 -
  YoY % -236.43% 82.98% 481.08% -116.63% -0.45% -64.30% -
  Horiz. % -56.23% 41.21% 22.52% -5.91% 35.54% 35.70% 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 0.91 0.98 1.09 0.93 1.03 1.19 -0.57%
  YoY % 26.37% -7.14% -10.09% 17.20% -9.71% -13.45% -
  Horiz. % 96.64% 76.47% 82.35% 91.60% 78.15% 86.55% 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.
 


 

367  299  548  1082 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.300.00 
 ARMADA 0.5250.00 
 HSI-H8F 0.335-0.01 
 MLAB 0.06-0.005 
 BORNOIL 0.0450.00 
 HSI-C7K 0.375+0.01 
 HHGROUP 0.06-0.015 
 NETX 0.025+0.005 
 TRIVE 0.015+0.005 
 VELESTO 0.385+0.005 
Partners & Brokers