Highlights

[BLDPLNT] YoY TTM Result on 2021-06-30 [#1]

Stock [BLDPLNT]: BLD PLANTATION BHD
Announcement Date 21-Sep-2021
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2022
Quarter 30-Jun-2021  [#1]
Profit Trend QoQ -     18.21%    YoY -     184.23%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/21 30/06/20 30/06/19 30/06/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 2,042,611 1,984,825 1,775,240 1,906,290 1,989,695 1,462,976 1,493,961 5.13%
  YoY % 2.91% 11.81% -6.87% -4.19% 36.00% -2.07% -
  Horiz. % 136.72% 132.86% 118.83% 127.60% 133.18% 97.93% 100.00%
PBT 106,110 37,036 -87,336 45,427 32,762 401 40,490 16.65%
  YoY % 186.51% 142.41% -292.26% 38.66% 8,070.07% -99.01% -
  Horiz. % 262.06% 91.47% -215.70% 112.19% 80.91% 0.99% 100.00%
Tax -27,817 -9,564 17,856 -13,255 -16,590 3,525 -12,599 13.50%
  YoY % -190.85% -153.56% 234.71% 20.10% -570.64% 127.98% -
  Horiz. % 220.79% 75.91% -141.73% 105.21% 131.68% -27.98% 100.00%
NP 78,293 27,472 -69,480 32,172 16,172 3,926 27,891 17.94%
  YoY % 184.99% 139.54% -315.96% 98.94% 311.92% -85.92% -
  Horiz. % 280.71% 98.50% -249.11% 115.35% 57.98% 14.08% 100.00%
NP to SH 76,581 26,943 -68,695 31,696 15,168 3,486 28,285 17.26%
  YoY % 184.23% 139.22% -316.73% 108.97% 335.11% -87.68% -
  Horiz. % 270.75% 95.26% -242.87% 112.06% 53.63% 12.32% 100.00%
Tax Rate 26.22 % 25.82 % - % 29.18 % 50.64 % -879.05 % 31.12 % -2.70%
  YoY % 1.55% 0.00% 0.00% -42.38% 105.76% -2,924.71% -
  Horiz. % 84.25% 82.97% 0.00% 93.77% 162.72% -2,824.71% 100.00%
Total Cost 1,964,318 1,957,353 1,844,720 1,874,118 1,973,523 1,459,050 1,466,070 4.79%
  YoY % 0.36% 6.11% -1.57% -5.04% 35.26% -0.48% -
  Horiz. % 133.99% 133.51% 125.83% 127.83% 134.61% 99.52% 100.00%
Net Worth 649,824 572,219 545,104 603,074 748,000 800,360 800,360 -3.28%
  YoY % 13.56% 4.97% -9.61% -19.38% -6.54% 0.00% -
  Horiz. % 81.19% 71.50% 68.11% 75.35% 93.46% 100.00% 100.00%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 31/03/17 31/03/16 31/03/15 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
30/06/21 30/06/20 30/06/19 30/06/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 649,824 572,219 545,104 603,074 748,000 800,360 800,360 -3.28%
  YoY % 13.56% 4.97% -9.61% -19.38% -6.54% 0.00% -
  Horiz. % 81.19% 71.50% 68.11% 75.35% 93.46% 100.00% 100.00%
NOSH 93,500 93,500 93,500 93,500 93,500 93,500 93,500 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 3.83 % 1.38 % -3.91 % 1.69 % 0.81 % 0.27 % 1.87 % 12.14%
  YoY % 177.54% 135.29% -331.36% 108.64% 200.00% -85.56% -
  Horiz. % 204.81% 73.80% -209.09% 90.37% 43.32% 14.44% 100.00%
ROE 11.78 % 4.71 % -12.60 % 5.26 % 2.03 % 0.44 % 3.53 % 21.25%
  YoY % 150.11% 137.38% -339.54% 159.11% 361.36% -87.54% -
  Horiz. % 333.71% 133.43% -356.94% 149.01% 57.51% 12.46% 100.00%
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 2,184.61 2,122.81 1,898.65 2,038.81 2,128.02 1,564.68 1,597.82 5.13%
  YoY % 2.91% 11.81% -6.87% -4.19% 36.00% -2.07% -
  Horiz. % 136.72% 132.86% 118.83% 127.60% 133.18% 97.93% 100.00%
EPS 81.90 28.82 -73.47 33.90 16.22 3.73 30.25 17.26%
  YoY % 184.18% 139.23% -316.73% 109.00% 334.85% -87.67% -
  Horiz. % 270.74% 95.27% -242.88% 112.07% 53.62% 12.33% 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 6.9500 6.1200 5.8300 6.4500 8.0000 8.5600 8.5600 -3.28%
  YoY % 13.56% 4.97% -9.61% -19.38% -6.54% 0.00% -
  Horiz. % 81.19% 71.50% 68.11% 75.35% 93.46% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 93,500
30/06/21 30/06/20 30/06/19 30/06/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 2,184.61 2,122.81 1,898.65 2,038.81 2,128.02 1,564.68 1,597.82 5.13%
  YoY % 2.91% 11.81% -6.87% -4.19% 36.00% -2.07% -
  Horiz. % 136.72% 132.86% 118.83% 127.60% 133.18% 97.93% 100.00%
EPS 81.90 28.82 -73.47 33.90 16.22 3.73 30.25 17.26%
  YoY % 184.18% 139.23% -316.73% 109.00% 334.85% -87.67% -
  Horiz. % 270.74% 95.27% -242.88% 112.07% 53.62% 12.33% 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 6.9500 6.1200 5.8300 6.4500 8.0000 8.5600 8.5600 -3.28%
  YoY % 13.56% 4.97% -9.61% -19.38% -6.54% 0.00% -
  Horiz. % 81.19% 71.50% 68.11% 75.35% 93.46% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 31/03/17 31/03/16 31/03/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 31/03/17 31/03/16 31/03/15 -
Price 9.0000 6.0000 6.5500 8.0000 8.5300 8.7000 8.2000 -
P/RPS 0.41 0.28 0.34 0.39 0.40 0.56 0.51 -3.43%
  YoY % 46.43% -17.65% -12.82% -2.50% -28.57% 9.80% -
  Horiz. % 80.39% 54.90% 66.67% 76.47% 78.43% 109.80% 100.00%
P/EPS 10.99 20.82 -8.92 23.60 52.58 233.35 27.11 -13.44%
  YoY % -47.21% 333.41% -137.80% -55.12% -77.47% 760.75% -
  Horiz. % 40.54% 76.80% -32.90% 87.05% 193.95% 860.75% 100.00%
EY 9.10 4.80 -11.22 4.24 1.90 0.43 3.69 15.52%
  YoY % 89.58% 142.78% -364.62% 123.16% 341.86% -88.35% -
  Horiz. % 246.61% 130.08% -304.07% 114.91% 51.49% 11.65% 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 1.29 0.98 1.12 1.24 1.07 1.02 0.96 4.84%
  YoY % 31.63% -12.50% -9.68% 15.89% 4.90% 6.25% -
  Horiz. % 134.38% 102.08% 116.67% 129.17% 111.46% 106.25% 100.00%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 31/03/17 31/03/16 31/03/15 CAGR
Date 21/09/21 28/08/20 30/08/19 30/08/18 30/05/17 30/05/16 28/05/15 -
Price 9.2100 7.0000 6.6300 7.3000 8.4200 8.7500 8.0500 -
P/RPS 0.42 0.33 0.35 0.36 0.40 0.56 0.50 -2.75%
  YoY % 27.27% -5.71% -2.78% -10.00% -28.57% 12.00% -
  Horiz. % 84.00% 66.00% 70.00% 72.00% 80.00% 112.00% 100.00%
P/EPS 11.24 24.29 -9.02 21.53 51.90 234.69 26.61 -12.87%
  YoY % -53.73% 369.29% -141.90% -58.52% -77.89% 781.96% -
  Horiz. % 42.24% 91.28% -33.90% 80.91% 195.04% 881.96% 100.00%
EY 8.89 4.12 -11.08 4.64 1.93 0.43 3.76 14.75%
  YoY % 115.78% 137.18% -338.79% 140.41% 348.84% -88.56% -
  Horiz. % 236.44% 109.57% -294.68% 123.40% 51.33% 11.44% 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 1.33 1.14 1.14 1.13 1.05 1.02 0.94 5.71%
  YoY % 16.67% 0.00% 0.88% 7.62% 2.94% 8.51% -
  Horiz. % 141.49% 121.28% 121.28% 120.21% 111.70% 108.51% 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.
 


FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

394  382  545  965 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ATAIMS 0.495+0.055 
 FINTEC 0.01-0.005 
 BCMALL 0.0250.00 
 MLAB 0.03-0.005 
 HSI-CI2 0.33-0.01 
 SAPNRG 0.055+0.005 
 KANGER 0.020.00 
 NWP 0.275+0.03 
 XOX 0.030.00 
 AIRASIA-LR 0.005-0.005 
PARTNERS & BROKERS