[BLDPLNT] QoQ Cumulative 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- 102.81%
YoY- 1897.4%
Quarter Report
Latest QR
Upcoming QR
BLDPLNT's Result
BLDPLNT's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 1,161,910 540,488 1,898,641 1,517,611 914,054 396,518 1,927,119 -28.60%
PBT 60,719 23,644 88,718 65,343 32,018 6,252 8,645 266.31%
Tax -14,932 -6,842 -22,689 -16,052 -7,734 -1,714 -3,417 167.04%
NP 45,787 16,802 66,029 49,291 24,284 4,538 5,228 324.32%
-
NP to SH 44,485 16,212 64,784 48,458 23,893 4,415 4,948 331.79%
-
Tax Rate 24.59% 28.94% 25.57% 24.57% 24.16% 27.42% 39.53% -
Total Cost 1,116,123 523,686 1,832,612 1,468,320 889,770 391,980 1,921,891 -30.36%
-
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 6.56% 2.49% 10.23% 7.86% 4.04% 0.77% 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 1,242.68 578.06 2,030.63 1,623.11 977.60 424.08 2,061.09 -28.60%
EPS 47.58 17.34 69.28 51.82 25.55 4.72 5.29 331.91%
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 1,242.32 577.89 2,030.03 1,622.63 977.31 423.96 2,060.48 -28.60%
EPS 47.56 17.33 69.27 51.81 25.55 4.72 5.29 331.79%
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 0.72 1.56 0.41 0.51 0.75 1.41 0.24 107.86%
P/EPS 18.92 51.91 11.91 16.01 28.53 127.07 94.48 -65.73%
EY 5.29 1.93 8.40 6.24 3.51 0.79 1.06 191.74%
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 0.74 1.59 0.00 0.00 0.78 1.65 0.29 86.62%
P/EPS 19.44 53.12 0.00 0.00 29.94 148.24 113.38 -69.10%
EY 5.14 1.88 0.00 0.00 3.34 0.67 0.88 223.98%
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