[BLDPLNT] QoQ Annualized Quarter Result on 31-Dec-2021 [#3]

Stock
[BLDPLNT] BLD PLANTATION BHD
Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Dec-2021 [#3]
Profit Trend
QoQ- 5.08%
YoY- 44.7%
Quarter Report
Latest QR
Upcoming QR
BLDPLNT's Result
BLDPLNT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 2,554,568 2,785,440 2,509,741 2,407,157 2,323,820 2,161,952 1,898,641 21.85%
PBT 47,326 75,148 112,180 130,445 121,438 94,576 88,718 -34.20%
Tax -12,762 -19,460 -32,730 -34,153 -29,864 -27,368 -22,689 -31.83%
NP 34,564 55,688 79,450 96,292 91,574 67,208 66,029 -35.02%
-
NP to SH 31,846 51,396 77,258 93,489 88,970 64,848 64,784 -37.68%
-
Tax Rate 26.97% 25.90% 29.18% 26.18% 24.59% 28.94% 25.57% -
Total Cost 2,520,004 2,729,752 2,430,291 2,310,865 2,232,246 2,094,744 1,832,612 23.63%
-
Net Worth 719,949 720,885 707,795 703,119 677,875 649,824 632,994 8.95%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 719,949 720,885 707,795 703,119 677,875 649,824 632,994 8.95%
NOSH 93,500 93,500 93,500 93,500 93,500 93,500 93,500 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 1.35% 2.00% 3.17% 4.00% 3.94% 3.11% 3.48% -
ROE 4.42% 7.13% 10.92% 13.30% 13.12% 9.98% 10.23% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 2,732.16 2,979.08 2,684.22 2,574.50 2,485.37 2,312.25 2,030.63 21.85%
EPS 34.06 54.96 82.63 99.99 95.16 69.36 69.28 -37.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.70 7.71 7.57 7.52 7.25 6.95 6.77 8.95%
Adjusted Per Share Value based on latest NOSH - 93,500
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 2,732.16 2,979.08 2,684.22 2,574.50 2,485.37 2,312.25 2,030.63 21.85%
EPS 34.06 54.96 82.63 99.99 95.16 69.36 69.28 -37.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.70 7.71 7.57 7.52 7.25 6.95 6.77 8.95%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 8.91 9.01 9.42 9.01 9.00 9.00 8.25 -
P/RPS 0.33 0.30 0.35 0.35 0.36 0.39 0.41 -13.46%
P/EPS 26.16 16.39 11.40 9.01 9.46 12.98 11.91 68.89%
EY 3.82 6.10 8.77 11.10 10.57 7.71 8.40 -40.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 1.17 1.24 1.20 1.24 1.29 1.22 -3.30%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 29/11/22 29/08/22 31/05/22 24/02/22 26/11/21 21/09/21 23/06/21 -
Price 10.20 9.00 9.55 9.01 9.25 9.21 0.00 -
P/RPS 0.37 0.30 0.36 0.35 0.37 0.40 0.00 -
P/EPS 29.95 16.37 11.56 9.01 9.72 13.28 0.00 -
EY 3.34 6.11 8.65 11.10 10.29 7.53 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 1.17 1.26 1.20 1.28 1.33 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