[BLDPLNT] QoQ Annualized 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- 37.2%
YoY- 86.18%
Quarter Report
Latest QR
Upcoming QR
BLDPLNT's Result
BLDPLNT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 2,785,440 2,509,741 2,407,157 2,323,820 2,161,952 1,898,641 2,023,481 23.81%
PBT 75,148 112,180 130,445 121,438 94,576 88,718 87,124 -9.41%
Tax -19,460 -32,730 -34,153 -29,864 -27,368 -22,689 -21,402 -6.16%
NP 55,688 79,450 96,292 91,574 67,208 66,029 65,721 -10.48%
-
NP to SH 51,396 77,258 93,489 88,970 64,848 64,784 64,610 -14.18%
-
Tax Rate 25.90% 29.18% 26.18% 24.59% 28.94% 25.57% 24.56% -
Total Cost 2,729,752 2,430,291 2,310,865 2,232,246 2,094,744 1,832,612 1,957,760 24.88%
-
Net Worth 720,885 707,795 703,119 677,875 649,824 632,994 616,165 11.06%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 720,885 707,795 703,119 677,875 649,824 632,994 616,165 11.06%
NOSH 93,500 93,500 93,500 93,500 93,500 93,500 93,500 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 2.00% 3.17% 4.00% 3.94% 3.11% 3.48% 3.25% -
ROE 7.13% 10.92% 13.30% 13.12% 9.98% 10.23% 10.49% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 2,979.08 2,684.22 2,574.50 2,485.37 2,312.25 2,030.63 2,164.15 23.81%
EPS 54.96 82.63 99.99 95.16 69.36 69.28 69.09 -14.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.71 7.57 7.52 7.25 6.95 6.77 6.59 11.06%
Adjusted Per Share Value based on latest NOSH - 93,500
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 2,978.20 2,683.42 2,573.74 2,484.63 2,311.56 2,030.03 2,163.51 23.81%
EPS 54.95 82.60 99.96 95.13 69.34 69.27 69.08 -14.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.7077 7.5678 7.5178 7.2479 6.9479 6.768 6.588 11.06%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 9.01 9.42 9.01 9.00 9.00 8.25 8.30 -
P/RPS 0.30 0.35 0.35 0.36 0.39 0.41 0.38 -14.61%
P/EPS 16.39 11.40 9.01 9.46 12.98 11.91 12.01 23.10%
EY 6.10 8.77 11.10 10.57 7.71 8.40 8.33 -18.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.24 1.20 1.24 1.29 1.22 1.26 -4.83%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 29/08/22 31/05/22 24/02/22 26/11/21 21/09/21 23/06/21 26/02/21 -
Price 9.00 9.55 9.01 9.25 9.21 0.00 0.00 -
P/RPS 0.30 0.36 0.35 0.37 0.40 0.00 0.00 -
P/EPS 16.37 11.56 9.01 9.72 13.28 0.00 0.00 -
EY 6.11 8.65 11.10 10.29 7.53 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.26 1.20 1.28 1.33 0.00 0.00 -

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 ⃤ & 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