[BLDPLNT] YoY Annualized Quarter Result on 30-Sep-2015 [#3]

Stock
[BLDPLNT] BLD PLANTATION BHD
Announcement Date
30-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -11.19%
YoY- -72.28%
Quarter Report
Latest QR
Upcoming QR
BLDPLNT's Result
BLDPLNT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 1,754,151 2,066,390 1,749,828 1,357,264 1,507,705 1,592,289 1,872,492 -1.03%
PBT -48,838 39,248 43,654 4,924 37,820 50,109 92,524 -
Tax 2,772 -12,353 -15,730 2,006 -13,809 -14,082 -23,314 -
NP -46,066 26,894 27,924 6,930 24,010 36,026 69,209 -
-
NP to SH -45,796 25,582 27,092 6,614 23,864 36,276 68,256 -
-
Tax Rate - 31.47% 36.03% -40.74% 36.51% 28.10% 25.20% -
Total Cost 1,800,217 2,039,496 1,721,904 1,350,333 1,483,694 1,556,262 1,803,282 -0.02%
-
Net Worth 565,675 826,540 808,832 801,294 784,465 807,840 635,862 -1.85%
Dividend
31/12/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 565,675 826,540 808,832 801,294 784,465 807,840 635,862 -1.85%
NOSH 93,500 93,500 93,506 93,500 93,500 93,500 85,008 1.53%
Ratio Analysis
31/12/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin -2.63% 1.30% 1.60% 0.51% 1.59% 2.26% 3.70% -
ROE -8.10% 3.10% 3.35% 0.83% 3.04% 4.49% 10.73% -
Per Share
31/12/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 1,876.10 2,210.04 1,871.34 1,451.62 1,612.52 1,702.98 2,202.72 -2.53%
EPS -48.98 27.36 28.97 7.08 25.52 41.12 80.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.05 8.84 8.65 8.57 8.39 8.64 7.48 -3.33%
Adjusted Per Share Value based on latest NOSH - 93,500
31/12/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 1,875.54 2,209.39 1,870.92 1,451.19 1,612.04 1,702.48 2,002.07 -1.03%
EPS -48.97 27.35 28.97 7.07 25.52 38.79 72.98 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.0482 8.8374 8.6481 8.5675 8.3875 8.6374 6.7987 -1.85%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 31/12/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 7.54 8.40 8.50 8.10 8.10 8.50 8.09 -
P/RPS 0.40 0.38 0.45 0.56 0.50 0.50 0.37 1.25%
P/EPS -15.39 30.70 29.34 114.50 31.74 21.91 10.08 -
EY -6.50 3.26 3.41 0.87 3.15 4.56 9.93 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 0.95 0.98 0.95 0.97 0.98 1.08 2.36%
Price Multiplier on Announcement Date
31/12/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 27/02/19 30/11/17 29/11/16 30/11/15 27/11/14 29/11/13 30/11/12 -
Price 6.96 8.36 8.50 9.30 8.10 9.00 8.40 -
P/RPS 0.37 0.38 0.45 0.64 0.50 0.53 0.38 -0.42%
P/EPS -14.21 30.55 29.34 131.46 31.74 23.20 10.46 -
EY -7.04 3.27 3.41 0.76 3.15 4.31 9.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 0.95 0.98 1.09 0.97 1.04 1.12 0.42%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment