[BLDPLNT] QoQ 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- 74.4%
YoY- 45.15%
Quarter Report
Latest QR
Upcoming QR
BLDPLNT's Result
BLDPLNT's Financial Summary
View:
Show?
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 696,360 704,373 643,458 621,422 540,488 381,030 603,557 10.03%
PBT 18,787 14,346 37,115 37,075 23,644 23,375 33,325 -31.82%
Tax -4,865 -7,115 -10,683 -8,090 -6,842 -6,637 -8,318 -30.13%
NP 13,922 7,231 26,432 28,985 16,802 16,738 25,007 -32.39%
-
NP to SH 12,849 7,141 25,632 28,273 16,212 16,326 24,565 -35.15%
-
Tax Rate 25.90% 49.60% 28.78% 21.82% 28.94% 28.39% 24.96% -
Total Cost 682,438 697,142 617,026 592,437 523,686 364,292 578,550 11.67%
-
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% 1.03% 4.11% 4.66% 3.11% 4.39% 4.14% -
ROE 1.78% 1.01% 3.65% 4.17% 2.49% 2.58% 3.99% -
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 744.77 753.34 688.19 664.62 578.06 407.52 645.52 10.03%
EPS 13.74 7.64 27.41 30.24 17.34 17.46 26.27 -35.16%
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 744.55 753.12 687.99 664.43 577.89 407.40 645.32 10.03%
EPS 13.74 7.64 27.41 30.23 17.33 17.46 26.26 -35.14%
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 1.21 1.25 1.31 1.35 1.56 2.02 1.29 -4.18%
P/EPS 65.56 123.34 32.87 29.76 51.91 47.25 31.59 62.91%
EY 1.53 0.81 3.04 3.36 1.93 2.12 3.17 -38.55%
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 1.21 1.27 1.31 1.39 1.59 0.00 0.00 -
P/EPS 65.49 125.04 32.87 30.59 53.12 0.00 0.00 -
EY 1.53 0.80 3.04 3.27 1.88 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