[BLDPLNT] QoQ Annualized Quarter Result on 31-Dec-2020 [#3]

Stock
[BLDPLNT] BLD PLANTATION BHD
Announcement Date
26-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Dec-2020 [#3]
Profit Trend
QoQ- 35.21%
YoY- 1897.4%
Quarter Report
Latest QR
Upcoming QR
BLDPLNT's Result
BLDPLNT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 2,323,820 2,161,952 1,898,641 2,023,481 1,828,108 1,586,072 1,927,119 13.27%
PBT 121,438 94,576 88,718 87,124 64,036 25,008 8,645 481.24%
Tax -29,864 -27,368 -22,689 -21,402 -15,468 -6,856 -3,417 323.73%
NP 91,574 67,208 66,029 65,721 48,568 18,152 5,228 573.28%
-
NP to SH 88,970 64,848 64,784 64,610 47,786 17,660 4,948 585.14%
-
Tax Rate 24.59% 28.94% 25.57% 24.56% 24.16% 27.42% 39.53% -
Total Cost 2,232,246 2,094,744 1,832,612 1,957,760 1,779,540 1,567,920 1,921,891 10.48%
-
Net Worth 677,875 649,824 632,994 616,165 591,854 572,219 567,545 12.56%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 677,875 649,824 632,994 616,165 591,854 572,219 567,545 12.56%
NOSH 93,500 93,500 93,500 93,500 93,500 93,500 93,500 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 3.94% 3.11% 3.48% 3.25% 2.66% 1.14% 0.27% -
ROE 13.12% 9.98% 10.23% 10.49% 8.07% 3.09% 0.87% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 2,485.37 2,312.25 2,030.63 2,164.15 1,955.20 1,696.33 2,061.09 13.27%
EPS 95.16 69.36 69.28 69.09 51.10 18.88 5.29 585.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.25 6.95 6.77 6.59 6.33 6.12 6.07 12.56%
Adjusted Per Share Value based on latest NOSH - 93,500
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 2,484.63 2,311.56 2,030.03 2,163.51 1,954.62 1,695.83 2,060.48 13.27%
EPS 95.13 69.34 69.27 69.08 51.09 18.88 5.29 585.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.2479 6.9479 6.768 6.588 6.3281 6.1182 6.0682 12.56%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 9.00 9.00 8.25 8.30 7.29 6.00 5.00 -
P/RPS 0.36 0.39 0.41 0.38 0.37 0.35 0.24 31.00%
P/EPS 9.46 12.98 11.91 12.01 14.26 31.77 94.48 -78.40%
EY 10.57 7.71 8.40 8.33 7.01 3.15 1.06 362.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 1.29 1.22 1.26 1.15 0.98 0.82 31.71%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 26/11/21 21/09/21 23/06/21 26/02/21 30/11/20 28/08/20 30/06/20 -
Price 9.25 9.21 0.00 0.00 7.65 7.00 6.00 -
P/RPS 0.37 0.40 0.00 0.00 0.39 0.41 0.29 17.61%
P/EPS 9.72 13.28 0.00 0.00 14.97 37.06 113.38 -80.52%
EY 10.29 7.53 0.00 0.00 6.68 2.70 0.88 414.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 1.33 0.00 0.00 1.21 1.14 0.99 18.66%

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