[BLDPLNT] QoQ TTM Result on 31-Mar-2021 [#4]

Stock
[BLDPLNT] BLD PLANTATION BHD
Announcement Date
23-Jun-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Mar-2021 [#4]
Profit Trend
QoQ- 15.48%
YoY- 1209.3%
Quarter Report
Latest QR
Upcoming QR
BLDPLNT's Result
BLDPLNT's Financial Summary
View:
Show?
TTM Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 2,186,398 2,146,497 2,042,611 1,898,641 2,010,777 2,056,002 1,984,825 6.64%
PBT 121,209 117,419 106,110 88,718 73,670 59,583 37,036 119.95%
Tax -32,252 -29,887 -27,817 -22,689 -16,622 -13,731 -9,564 124.37%
NP 88,957 87,532 78,293 66,029 57,048 45,852 27,472 118.40%
-
NP to SH 86,443 85,376 76,581 64,784 56,102 45,086 26,943 117.07%
-
Tax Rate 26.61% 25.45% 26.22% 25.57% 22.56% 23.05% 25.82% -
Total Cost 2,097,441 2,058,965 1,964,318 1,832,612 1,953,729 2,010,150 1,957,353 4.70%
-
Net Worth 703,119 677,875 649,824 632,994 616,165 591,854 572,219 14.67%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 703,119 677,875 649,824 632,994 616,165 591,854 572,219 14.67%
NOSH 93,500 93,500 93,500 93,500 93,500 93,500 93,500 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 4.07% 4.08% 3.83% 3.48% 2.84% 2.23% 1.38% -
ROE 12.29% 12.59% 11.78% 10.23% 9.11% 7.62% 4.71% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 2,338.39 2,295.72 2,184.61 2,030.63 2,150.56 2,198.93 2,122.81 6.64%
EPS 92.45 91.31 81.90 69.29 60.00 48.22 28.82 117.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.52 7.25 6.95 6.77 6.59 6.33 6.12 14.67%
Adjusted Per Share Value based on latest NOSH - 93,500
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 2,337.70 2,295.04 2,183.96 2,030.03 2,149.93 2,198.28 2,122.18 6.64%
EPS 92.43 91.28 81.88 69.27 59.98 48.21 28.81 117.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.5178 7.2479 6.9479 6.768 6.588 6.3281 6.1182 14.67%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 9.01 9.00 9.00 8.25 8.30 7.29 6.00 -
P/RPS 0.39 0.39 0.41 0.41 0.39 0.33 0.28 24.64%
P/EPS 9.75 9.86 10.99 11.91 13.83 15.12 20.82 -39.61%
EY 10.26 10.15 9.10 8.40 7.23 6.61 4.80 65.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.24 1.29 1.22 1.26 1.15 0.98 14.41%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 24/02/22 26/11/21 21/09/21 23/06/21 26/02/21 30/11/20 28/08/20 -
Price 9.01 9.25 9.21 9.30 0.00 7.65 7.00 -
P/RPS 0.39 0.40 0.42 0.46 0.00 0.35 0.33 11.74%
P/EPS 9.75 10.13 11.24 13.42 0.00 15.86 24.29 -45.49%
EY 10.26 9.87 8.89 7.45 0.00 6.30 4.12 83.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.28 1.33 1.37 0.00 1.21 1.14 3.46%

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