[BLDPLNT] QoQ TTM 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- 24.43%
YoY- 858.34%
Quarter Report
Latest QR
Upcoming QR
BLDPLNT's Result
BLDPLNT's Financial Summary
View:
Show?
TTM Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 2,146,497 2,042,611 1,898,641 2,010,777 2,056,002 1,984,825 1,927,119 7.44%
PBT 117,419 106,110 88,718 73,670 59,583 37,036 8,645 468.36%
Tax -29,887 -27,817 -22,689 -16,622 -13,731 -9,564 -3,417 323.95%
NP 87,532 78,293 66,029 57,048 45,852 27,472 5,228 553.34%
-
NP to SH 85,376 76,581 64,784 56,102 45,086 26,943 4,948 566.57%
-
Tax Rate 25.45% 26.22% 25.57% 22.56% 23.05% 25.82% 39.53% -
Total Cost 2,058,965 1,964,318 1,832,612 1,953,729 2,010,150 1,957,353 1,921,891 4.69%
-
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 4.08% 3.83% 3.48% 2.84% 2.23% 1.38% 0.27% -
ROE 12.59% 11.78% 10.23% 9.11% 7.62% 4.71% 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 2,295.72 2,184.61 2,030.63 2,150.56 2,198.93 2,122.81 2,061.09 7.44%
EPS 91.31 81.90 69.29 60.00 48.22 28.82 5.29 566.73%
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 2,295.04 2,183.96 2,030.03 2,149.93 2,198.28 2,122.18 2,060.48 7.44%
EPS 91.28 81.88 69.27 59.98 48.21 28.81 5.29 566.59%
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 0.39 0.41 0.41 0.39 0.33 0.28 0.24 38.17%
P/EPS 9.86 10.99 11.91 13.83 15.12 20.82 94.48 -77.80%
EY 10.15 9.10 8.40 7.23 6.61 4.80 1.06 350.30%
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 9.30 0.00 7.65 7.00 6.00 -
P/RPS 0.40 0.42 0.46 0.00 0.35 0.33 0.29 23.88%
P/EPS 10.13 11.24 13.42 0.00 15.86 24.29 113.38 -79.98%
EY 9.87 8.89 7.45 0.00 6.30 4.12 0.88 400.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 1.33 1.37 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