[BLDPLNT] QoQ TTM Result on 30-Sep-2016 [#3]

Stock
[BLDPLNT] BLD PLANTATION BHD
Announcement Date
29-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 67.66%
YoY- -55.89%
Quarter Report
Latest QR
Upcoming QR
BLDPLNT's Result
BLDPLNT's Financial Summary
View:
Show?
TTM Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 2,113,621 1,989,695 1,847,519 1,734,866 1,519,537 1,462,976 1,440,443 29.15%
PBT 31,877 32,762 41,315 17,096 2,809 401 -11,952 -
Tax -14,996 -16,590 -18,020 -7,478 2,864 3,525 5,825 -
NP 16,881 16,172 23,295 9,618 5,673 3,926 -6,127 -
-
NP to SH 15,583 15,168 22,499 8,978 5,355 3,486 -6,380 -
-
Tax Rate 47.04% 50.64% 43.62% 43.74% -101.96% -879.05% - -
Total Cost 2,096,740 1,973,523 1,824,224 1,725,248 1,513,864 1,459,050 1,446,570 28.10%
-
Net Worth 815,320 748,000 810,645 808,774 804,100 800,360 789,996 2.12%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 815,320 748,000 810,645 808,774 804,100 800,360 789,996 2.12%
NOSH 93,500 93,500 93,500 93,500 93,500 93,500 93,500 0.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 0.80% 0.81% 1.26% 0.55% 0.37% 0.27% -0.43% -
ROE 1.91% 2.03% 2.78% 1.11% 0.67% 0.44% -0.81% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 2,260.56 2,128.02 1,975.96 1,855.47 1,625.17 1,564.68 1,540.73 29.15%
EPS 16.67 16.22 24.06 9.60 5.73 3.73 -6.82 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 8.72 8.00 8.67 8.65 8.60 8.56 8.45 2.12%
Adjusted Per Share Value based on latest NOSH - 93,500
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 2,260.56 2,128.02 1,975.96 1,855.47 1,625.17 1,564.68 1,540.58 29.15%
EPS 16.67 16.22 24.06 9.60 5.73 3.73 -6.82 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 8.72 8.00 8.67 8.65 8.60 8.56 8.4492 2.12%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 8.38 8.53 8.50 8.50 8.48 8.70 9.20 -
P/RPS 0.37 0.40 0.43 0.46 0.52 0.56 0.60 -27.57%
P/EPS 50.28 52.58 35.32 88.52 148.06 233.35 -134.81 -
EY 1.99 1.90 2.83 1.13 0.68 0.43 -0.74 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 1.07 0.98 0.98 0.99 1.02 1.09 -8.12%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 29/08/17 30/05/17 28/02/17 29/11/16 30/08/16 30/05/16 29/02/16 -
Price 8.43 8.42 8.53 8.50 8.50 8.75 9.20 -
P/RPS 0.37 0.40 0.43 0.46 0.52 0.56 0.60 -27.57%
P/EPS 50.58 51.90 35.45 88.52 148.41 234.69 -134.81 -
EY 1.98 1.93 2.82 1.13 0.67 0.43 -0.74 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 1.05 0.98 0.98 0.99 1.02 1.09 -7.48%

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