[BLDPLNT] QoQ TTM 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- 11.48%
YoY- 89.36%
Quarter Report
Latest QR
Upcoming QR
BLDPLNT's Result
BLDPLNT's Financial Summary
View:
Show?
TTM Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 2,665,613 2,509,741 2,186,398 2,146,497 2,042,611 1,898,641 2,010,777 20.73%
PBT 107,323 112,180 121,209 117,419 106,110 88,718 73,670 28.59%
Tax -30,753 -32,730 -32,252 -29,887 -27,817 -22,689 -16,622 50.87%
NP 76,570 79,450 88,957 87,532 78,293 66,029 57,048 21.74%
-
NP to SH 73,895 77,258 86,443 85,376 76,581 64,784 56,102 20.22%
-
Tax Rate 28.65% 29.18% 26.61% 25.45% 26.22% 25.57% 22.56% -
Total Cost 2,589,043 2,430,291 2,097,441 2,058,965 1,964,318 1,832,612 1,953,729 20.70%
-
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 2.87% 3.17% 4.07% 4.08% 3.83% 3.48% 2.84% -
ROE 10.25% 10.92% 12.29% 12.59% 11.78% 10.23% 9.11% -
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 2,850.92 2,684.22 2,338.39 2,295.72 2,184.61 2,030.63 2,150.56 20.73%
EPS 79.03 82.63 92.45 91.31 81.90 69.29 60.00 20.22%
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 2,850.08 2,683.42 2,337.70 2,295.04 2,183.96 2,030.03 2,149.93 20.73%
EPS 79.01 82.60 92.43 91.28 81.88 69.27 59.98 20.22%
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 0.32 0.35 0.39 0.39 0.41 0.41 0.39 -12.38%
P/EPS 11.40 11.40 9.75 9.86 10.99 11.91 13.83 -12.11%
EY 8.77 8.77 10.26 10.15 9.10 8.40 7.23 13.77%
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 9.30 0.00 -
P/RPS 0.32 0.36 0.39 0.40 0.42 0.46 0.00 -
P/EPS 11.39 11.56 9.75 10.13 11.24 13.42 0.00 -
EY 8.78 8.65 10.26 9.87 8.89 7.45 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 1.37 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