[BLDPLNT] QoQ Cumulative Quarter Result on 31-Dec-2017 [#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- 106.4%
YoY- 76.02%
Quarter Report
Latest QR
Upcoming QR
BLDPLNT's Result
BLDPLNT's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 1,227,721 760,769 366,567 2,134,642 1,549,793 989,121 468,374 89.99%
PBT -18,227 2,651 4,050 56,557 29,436 13,781 5,035 -
Tax 2,271 -1,865 -1,747 -15,927 -9,265 -4,537 -1,955 -
NP -15,956 786 2,303 40,630 20,171 9,244 3,080 -
-
NP to SH -16,147 617 2,159 39,602 19,187 8,523 2,678 -
-
Tax Rate - 70.35% 43.14% 28.16% 31.48% 32.92% 38.83% -
Total Cost 1,243,677 759,983 364,264 2,094,012 1,529,622 979,877 465,294 92.48%
-
Net Worth 586,244 603,074 607,750 847,110 826,540 815,320 748,000 -14.98%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 586,244 603,074 607,750 847,110 826,540 815,320 748,000 -14.98%
NOSH 93,500 93,500 93,500 93,500 93,500 93,500 93,500 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin -1.30% 0.10% 0.63% 1.90% 1.30% 0.93% 0.66% -
ROE -2.75% 0.10% 0.36% 4.67% 2.32% 1.05% 0.36% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 1,313.07 813.66 392.05 2,283.04 1,657.53 1,057.88 500.93 89.99%
EPS -17.27 0.66 2.31 42.36 20.52 9.11 2.86 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.27 6.45 6.50 9.06 8.84 8.72 8.00 -14.98%
Adjusted Per Share Value based on latest NOSH - 93,500
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 1,312.68 813.42 391.93 2,282.36 1,657.04 1,057.57 500.79 89.99%
EPS -17.26 0.66 2.31 42.34 20.51 9.11 2.86 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.2681 6.4481 6.4981 9.0573 8.8374 8.7174 7.9976 -14.98%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 7.00 8.00 8.09 8.34 8.40 8.38 8.53 -
P/RPS 0.53 0.98 2.06 0.37 0.51 0.79 1.70 -53.98%
P/EPS -40.53 1,212.32 350.35 19.69 40.93 91.93 297.82 -
EY -2.47 0.08 0.29 5.08 2.44 1.09 0.34 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 1.24 1.24 0.92 0.95 0.96 1.07 3.08%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 27/11/18 30/08/18 31/05/18 28/02/18 30/11/17 29/08/17 30/05/17 -
Price 7.00 7.30 8.01 8.21 8.36 8.43 8.42 -
P/RPS 0.53 0.90 2.04 0.36 0.50 0.80 1.68 -53.62%
P/EPS -40.53 1,106.24 346.89 19.38 40.74 92.48 293.98 -
EY -2.47 0.09 0.29 5.16 2.45 1.08 0.34 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 1.13 1.23 0.91 0.95 0.97 1.05 4.39%

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