Highlights

[BLDPLNT] YoY TTM Result on 2017-12-31 [#4]

Stock [BLDPLNT]: BLD PLANTATION BHD
Announcement Date 28-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Dec-2017  [#4]
Profit Trend QoQ -     85.17%    YoY -     76.02%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/20 31/03/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 1,927,119 1,830,630 2,134,642 1,847,519 1,440,443 1,558,192 1,634,466 2.67%
  YoY % 5.27% -14.24% 15.54% 28.26% -7.56% -4.67% -
  Horiz. % 117.91% 112.00% 130.60% 113.04% 88.13% 95.33% 100.00%
PBT 8,645 -66,596 56,557 41,315 -11,952 46,650 36,525 -20.59%
  YoY % 112.98% -217.75% 36.89% 445.67% -125.62% 27.72% -
  Horiz. % 23.67% -182.33% 154.84% 113.11% -32.72% 127.72% 100.00%
Tax -3,417 13,305 -15,927 -18,020 5,825 -13,633 328 -
  YoY % -125.68% 183.54% 11.61% -409.36% 142.73% -4,256.40% -
  Horiz. % -1,041.77% 4,056.40% -4,855.79% -5,493.90% 1,775.91% -4,156.40% 100.00%
NP 5,228 -53,291 40,630 23,295 -6,127 33,017 36,853 -26.83%
  YoY % 109.81% -231.16% 74.42% 480.20% -118.56% -10.41% -
  Horiz. % 14.19% -144.60% 110.25% 63.21% -16.63% 89.59% 100.00%
NP to SH 4,948 -52,657 39,602 22,499 -6,380 33,291 37,063 -27.54%
  YoY % 109.40% -232.97% 76.02% 452.65% -119.16% -10.18% -
  Horiz. % 13.35% -142.07% 106.85% 60.70% -17.21% 89.82% 100.00%
Tax Rate 39.53 % - % 28.16 % 43.62 % - % 29.22 % -0.90 % -
  YoY % 0.00% 0.00% -35.44% 0.00% 0.00% 3,346.67% -
  Horiz. % -4,392.22% 0.00% -3,128.89% -4,846.67% 0.00% -3,246.67% 100.00%
Total Cost 1,921,891 1,883,921 2,094,012 1,824,224 1,446,570 1,525,175 1,597,613 3.00%
  YoY % 2.02% -10.03% 14.79% 26.11% -5.15% -4.53% -
  Horiz. % 120.30% 117.92% 131.07% 114.18% 90.55% 95.47% 100.00%
Net Worth 567,545 561,935 847,110 810,645 789,996 800,360 805,969 -5.46%
  YoY % 1.00% -33.66% 4.50% 2.61% -1.29% -0.70% -
  Horiz. % 70.42% 69.72% 105.10% 100.58% 98.02% 99.30% 100.00%
Dividend
31/03/20 31/03/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 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
31/03/20 31/03/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 567,545 561,935 847,110 810,645 789,996 800,360 805,969 -5.46%
  YoY % 1.00% -33.66% 4.50% 2.61% -1.29% -0.70% -
  Horiz. % 70.42% 69.72% 105.10% 100.58% 98.02% 99.30% 100.00%
NOSH 93,500 93,500 93,500 93,500 93,490 93,500 93,500 -
  YoY % 0.00% 0.00% 0.00% 0.01% -0.01% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 99.99% 100.00% 100.00%
Ratio Analysis
31/03/20 31/03/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 0.27 % -2.91 % 1.90 % 1.26 % -0.43 % 2.12 % 2.25 % -28.76%
  YoY % 109.28% -253.16% 50.79% 393.02% -120.28% -5.78% -
  Horiz. % 12.00% -129.33% 84.44% 56.00% -19.11% 94.22% 100.00%
ROE 0.87 % -9.37 % 4.67 % 2.78 % -0.81 % 4.16 % 4.60 % -23.38%
  YoY % 109.28% -300.64% 67.99% 443.21% -119.47% -9.57% -
  Horiz. % 18.91% -203.70% 101.52% 60.43% -17.61% 90.43% 100.00%
Per Share
31/03/20 31/03/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 2,061.09 1,957.89 2,283.04 1,975.96 1,540.73 1,666.52 1,748.09 2.67%
  YoY % 5.27% -14.24% 15.54% 28.25% -7.55% -4.67% -
  Horiz. % 117.91% 112.00% 130.60% 113.04% 88.14% 95.33% 100.00%
EPS 5.29 -56.32 42.36 24.06 -6.82 35.61 39.64 -27.54%
  YoY % 109.39% -232.96% 76.06% 452.79% -119.15% -10.17% -
  Horiz. % 13.35% -142.08% 106.86% 60.70% -17.20% 89.83% 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 6.0700 6.0100 9.0600 8.6700 8.4500 8.5600 8.6200 -5.46%
  YoY % 1.00% -33.66% 4.50% 2.60% -1.29% -0.70% -
  Horiz. % 70.42% 69.72% 105.10% 100.58% 98.03% 99.30% 100.00%
Adjusted Per Share Value based on latest NOSH - 93,500
31/03/20 31/03/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 2,061.09 1,957.89 2,283.04 1,975.96 1,540.58 1,666.52 1,748.09 2.67%
  YoY % 5.27% -14.24% 15.54% 28.26% -7.56% -4.67% -
  Horiz. % 117.91% 112.00% 130.60% 113.04% 88.13% 95.33% 100.00%
EPS 5.29 -56.32 42.36 24.06 -6.82 35.61 39.64 -27.54%
  YoY % 109.39% -232.96% 76.06% 452.79% -119.15% -10.17% -
  Horiz. % 13.35% -142.08% 106.86% 60.70% -17.20% 89.83% 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 6.0700 6.0100 9.0600 8.6700 8.4492 8.5600 8.6200 -5.46%
  YoY % 1.00% -33.66% 4.50% 2.61% -1.29% -0.70% -
  Horiz. % 70.42% 69.72% 105.10% 100.58% 98.02% 99.30% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/03/20 29/03/19 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 5.0000 6.7200 8.3400 8.5000 9.2000 7.6500 8.9500 -
P/RPS 0.24 0.34 0.37 0.43 0.60 0.46 0.51 -11.36%
  YoY % -29.41% -8.11% -13.95% -28.33% 30.43% -9.80% -
  Horiz. % 47.06% 66.67% 72.55% 84.31% 117.65% 90.20% 100.00%
P/EPS 94.48 -11.93 19.69 35.32 -134.81 21.49 22.58 25.73%
  YoY % 891.95% -160.59% -44.25% 126.20% -727.32% -4.83% -
  Horiz. % 418.42% -52.83% 87.20% 156.42% -597.03% 95.17% 100.00%
EY 1.06 -8.38 5.08 2.83 -0.74 4.65 4.43 -20.45%
  YoY % 112.65% -264.96% 79.51% 482.43% -115.91% 4.97% -
  Horiz. % 23.93% -189.16% 114.67% 63.88% -16.70% 104.97% 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 0.82 1.12 0.92 0.98 1.09 0.89 1.04 -3.73%
  YoY % -26.79% 21.74% -6.12% -10.09% 22.47% -14.42% -
  Horiz. % 78.85% 107.69% 88.46% 94.23% 104.81% 85.58% 100.00%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 30/06/20 31/05/19 28/02/18 28/02/17 29/02/16 27/02/15 28/02/14 -
Price 6.0000 6.5500 8.2100 8.5300 9.2000 8.0000 8.8700 -
P/RPS 0.29 0.33 0.36 0.43 0.60 0.48 0.51 -8.63%
  YoY % -12.12% -8.33% -16.28% -28.33% 25.00% -5.88% -
  Horiz. % 56.86% 64.71% 70.59% 84.31% 117.65% 94.12% 100.00%
P/EPS 113.38 -11.63 19.38 35.45 -134.81 22.47 22.38 29.63%
  YoY % 1,074.89% -160.01% -45.33% 126.30% -699.96% 0.40% -
  Horiz. % 506.61% -51.97% 86.60% 158.40% -602.37% 100.40% 100.00%
EY 0.88 -8.60 5.16 2.82 -0.74 4.45 4.47 -22.89%
  YoY % 110.23% -266.67% 82.98% 481.08% -116.63% -0.45% -
  Horiz. % 19.69% -192.39% 115.44% 63.09% -16.55% 99.55% 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 0.99 1.09 0.91 0.98 1.09 0.93 1.03 -0.63%
  YoY % -9.17% 19.78% -7.14% -10.09% 17.20% -9.71% -
  Horiz. % 96.12% 105.83% 88.35% 95.15% 105.83% 90.29% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

160  223  581  1430 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BIOHLDG 0.3550.00 
 AT 0.205-0.005 
 ARMADA 0.315-0.005 
 PHB-WB 0.020.00 
 YONGTAI 0.175+0.005 
 TDM 0.33+0.025 
 SAPNRG 0.120.00 
 MTOUCHE 0.080.00 
 VIVOCOM 1.09+0.03 
 FOCUS 0.66-0.02 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS