[BLDPLNT] YoY Quarter Result on 30-Sep-2021 [#2]

Stock
[BLDPLNT] BLD PLANTATION BHD
Announcement Date
26-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Sep-2021 [#2]
Profit Trend
QoQ- 74.4%
YoY- 45.15%
Quarter Report
Latest QR
Upcoming QR
BLDPLNT's Result
BLDPLNT's Financial Summary
View:
Show?
Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/06/17 CAGR
Revenue 590,345 580,924 621,422 517,536 446,359 466,952 520,747 2.02%
PBT 13,625 4,876 37,075 25,766 3,219 -20,878 3,407 24.80%
Tax -6,305 -1,516 -8,090 -6,020 -1,853 4,136 -1,301 28.70%
NP 7,320 3,360 28,985 19,746 1,366 -16,742 2,106 22.03%
-
NP to SH 7,101 3,074 28,273 19,478 1,335 -16,764 1,851 23.98%
-
Tax Rate 46.28% 31.09% 21.82% 23.36% 57.56% - 38.19% -
Total Cost 583,025 577,564 592,437 497,790 444,993 483,694 518,641 1.88%
-
Net Worth 741,454 719,949 677,875 591,854 546,974 586,244 815,320 -1.50%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/06/17 CAGR
Net Worth 741,454 719,949 677,875 591,854 546,974 586,244 815,320 -1.50%
NOSH 93,500 93,500 93,500 93,500 93,500 93,500 93,500 0.00%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/06/17 CAGR
NP Margin 1.24% 0.58% 4.66% 3.82% 0.31% -3.59% 0.40% -
ROE 0.96% 0.43% 4.17% 3.29% 0.24% -2.86% 0.23% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/06/17 CAGR
RPS 631.39 621.31 664.62 553.51 477.39 499.41 556.95 2.02%
EPS 7.59 3.29 30.24 20.83 1.43 -17.93 1.98 23.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.93 7.70 7.25 6.33 5.85 6.27 8.72 -1.50%
Adjusted Per Share Value based on latest NOSH - 93,500
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/06/17 CAGR
RPS 631.39 621.31 664.62 553.51 477.39 499.41 556.95 2.02%
EPS 7.59 3.29 30.24 20.83 1.43 -17.93 1.98 23.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.93 7.70 7.25 6.33 5.85 6.27 8.72 -1.50%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/06/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 30/06/17 -
Price 10.98 8.91 9.00 7.29 5.85 7.00 8.38 -
P/RPS 1.74 1.43 1.35 1.32 1.23 1.40 1.50 2.40%
P/EPS 144.58 271.01 29.76 34.99 409.72 -39.04 423.30 -15.78%
EY 0.69 0.37 3.36 2.86 0.24 -2.56 0.24 18.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 1.16 1.24 1.15 1.00 1.12 0.96 5.97%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/06/17 CAGR
Date 30/11/23 29/11/22 26/11/21 30/11/20 29/11/19 27/11/18 29/08/17 -
Price 11.00 10.20 9.25 7.65 5.41 7.00 8.43 -
P/RPS 1.74 1.64 1.39 1.38 1.13 1.40 1.51 2.29%
P/EPS 144.84 310.25 30.59 36.72 378.90 -39.04 425.83 -15.83%
EY 0.69 0.32 3.27 2.72 0.26 -2.56 0.23 19.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 1.32 1.28 1.21 0.92 1.12 0.97 5.92%

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