[BLDPLNT] QoQ TTM Result on 31-Dec-2021 [#3]

Stock
[BLDPLNT] BLD PLANTATION BHD
Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Dec-2021 [#3]
Profit Trend
QoQ- 1.25%
YoY- 54.08%
Quarter Report
Latest QR
Upcoming QR
BLDPLNT's Result
BLDPLNT's Financial Summary
View:
Show?
TTM Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 2,625,115 2,665,613 2,509,741 2,186,398 2,146,497 2,042,611 1,898,641 24.08%
PBT 75,124 107,323 112,180 121,209 117,419 106,110 88,718 -10.48%
Tax -24,179 -30,753 -32,730 -32,252 -29,887 -27,817 -22,689 4.32%
NP 50,945 76,570 79,450 88,957 87,532 78,293 66,029 -15.86%
-
NP to SH 48,696 73,895 77,258 86,443 85,376 76,581 64,784 -17.31%
-
Tax Rate 32.19% 28.65% 29.18% 26.61% 25.45% 26.22% 25.57% -
Total Cost 2,574,170 2,589,043 2,430,291 2,097,441 2,058,965 1,964,318 1,832,612 25.39%
-
Net Worth 719,949 720,885 707,795 703,119 677,875 649,824 632,994 8.95%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 719,949 720,885 707,795 703,119 677,875 649,824 632,994 8.95%
NOSH 93,500 93,500 93,500 93,500 93,500 93,500 93,500 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 1.94% 2.87% 3.17% 4.07% 4.08% 3.83% 3.48% -
ROE 6.76% 10.25% 10.92% 12.29% 12.59% 11.78% 10.23% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 2,807.61 2,850.92 2,684.22 2,338.39 2,295.72 2,184.61 2,030.63 24.08%
EPS 52.08 79.03 82.63 92.45 91.31 81.90 69.29 -17.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.70 7.71 7.57 7.52 7.25 6.95 6.77 8.95%
Adjusted Per Share Value based on latest NOSH - 93,500
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 2,806.78 2,850.08 2,683.42 2,337.70 2,295.04 2,183.96 2,030.03 24.08%
EPS 52.07 79.01 82.60 92.43 91.28 81.88 69.27 -17.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.6977 7.7077 7.5678 7.5178 7.2479 6.9479 6.768 8.95%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 8.91 9.01 9.42 9.01 9.00 9.00 8.25 -
P/RPS 0.32 0.32 0.35 0.39 0.39 0.41 0.41 -15.21%
P/EPS 17.11 11.40 11.40 9.75 9.86 10.99 11.91 27.29%
EY 5.85 8.77 8.77 10.26 10.15 9.10 8.40 -21.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 1.17 1.24 1.20 1.24 1.29 1.22 -3.30%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 29/11/22 29/08/22 31/05/22 24/02/22 26/11/21 21/09/21 23/06/21 -
Price 10.20 9.00 9.55 9.01 9.25 9.21 9.30 -
P/RPS 0.36 0.32 0.36 0.39 0.40 0.42 0.46 -15.06%
P/EPS 19.58 11.39 11.56 9.75 10.13 11.24 13.42 28.60%
EY 5.11 8.78 8.65 10.26 9.87 8.89 7.45 -22.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 1.17 1.26 1.20 1.28 1.33 1.37 -2.44%

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