[BLDPLNT] QoQ 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- 26.12%
YoY- 81.3%
Quarter Report
Latest QR
Upcoming QR
BLDPLNT's Result
BLDPLNT's Financial Summary
View:
Show?
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 621,422 540,488 381,030 603,557 517,536 396,518 493,166 16.64%
PBT 37,075 23,644 23,375 33,325 25,766 6,252 8,327 170.39%
Tax -8,090 -6,842 -6,637 -8,318 -6,020 -1,714 -570 485.25%
NP 28,985 16,802 16,738 25,007 19,746 4,538 7,757 140.60%
-
NP to SH 28,273 16,212 16,326 24,565 19,478 4,415 7,644 138.97%
-
Tax Rate 21.82% 28.94% 28.39% 24.96% 23.36% 27.42% 6.85% -
Total Cost 592,437 523,686 364,292 578,550 497,790 391,980 485,409 14.19%
-
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 4.66% 3.11% 4.39% 4.14% 3.82% 1.14% 1.57% -
ROE 4.17% 2.49% 2.58% 3.99% 3.29% 0.77% 1.35% -
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 664.62 578.06 407.52 645.52 553.51 424.08 527.45 16.64%
EPS 30.24 17.34 17.46 26.27 20.83 4.72 8.17 139.08%
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 664.43 577.89 407.40 645.32 553.35 423.96 527.29 16.64%
EPS 30.23 17.33 17.46 26.26 20.83 4.72 8.17 139.03%
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 1.35 1.56 2.02 1.29 1.32 1.41 0.95 26.37%
P/EPS 29.76 51.91 47.25 31.59 34.99 127.07 61.16 -38.10%
EY 3.36 1.93 2.12 3.17 2.86 0.79 1.64 61.24%
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 1.39 1.59 0.00 0.00 1.38 1.65 1.14 14.11%
P/EPS 30.59 53.12 0.00 0.00 36.72 148.24 73.39 -44.17%
EY 3.27 1.88 0.00 0.00 2.72 0.67 1.36 79.38%
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