[BLDPLNT] YoY Annualized Quarter Result on 30-Jun-2021 [#1]

Stock
[BLDPLNT] BLD PLANTATION BHD
Announcement Date
21-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Jun-2021 [#1]
Profit Trend
QoQ- 0.1%
YoY- 267.2%
Quarter Report
Latest QR
Upcoming QR
BLDPLNT's Result
BLDPLNT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 1,706,420 1,539,332 2,785,440 2,161,952 1,586,072 1,355,248 1,521,538 1.92%
PBT 28,384 8,772 75,148 94,576 25,008 -88,556 5,302 32.22%
Tax -8,872 -5,880 -19,460 -27,368 -6,856 17,732 -3,730 15.52%
NP 19,512 2,892 55,688 67,208 18,152 -70,824 1,572 52.10%
-
NP to SH 18,172 2,680 51,396 64,848 17,660 -70,320 1,234 56.49%
-
Tax Rate 31.26% 67.03% 25.90% 28.94% 27.42% - 70.35% -
Total Cost 1,686,908 1,536,440 2,729,752 2,094,744 1,567,920 1,426,072 1,519,966 1.75%
-
Net Worth 764,830 734,910 720,885 649,824 572,219 545,104 603,074 4.03%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 764,830 734,910 720,885 649,824 572,219 545,104 603,074 4.03%
NOSH 93,500 93,500 93,500 93,500 93,500 93,500 93,500 0.00%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 1.14% 0.19% 2.00% 3.11% 1.14% -5.23% 0.10% -
ROE 2.38% 0.36% 7.13% 9.98% 3.09% -12.90% 0.20% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 1,825.05 1,646.34 2,979.08 2,312.25 1,696.33 1,449.46 1,627.31 1.92%
EPS 19.44 2.88 54.96 69.36 18.88 -75.20 1.32 56.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 8.18 7.86 7.71 6.95 6.12 5.83 6.45 4.03%
Adjusted Per Share Value based on latest NOSH - 93,500
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 1,824.51 1,645.86 2,978.20 2,311.56 1,695.83 1,449.03 1,626.83 1.92%
EPS 19.43 2.87 54.95 69.34 18.88 -75.19 1.32 56.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 8.1776 7.8577 7.7077 6.9479 6.1182 5.8283 6.4481 4.03%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 11.00 10.50 9.01 9.00 6.00 6.55 8.00 -
P/RPS 0.60 0.64 0.30 0.39 0.35 0.45 0.49 3.42%
P/EPS 56.60 366.32 16.39 12.98 31.77 -8.71 606.16 -32.62%
EY 1.77 0.27 6.10 7.71 3.15 -11.48 0.16 49.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 1.34 1.17 1.29 0.98 1.12 1.24 1.29%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 30/08/24 30/08/23 29/08/22 21/09/21 28/08/20 30/08/19 30/08/18 -
Price 11.00 11.00 9.00 9.21 7.00 6.63 7.30 -
P/RPS 0.60 0.67 0.30 0.40 0.41 0.46 0.45 4.90%
P/EPS 56.60 383.77 16.37 13.28 37.06 -8.82 553.12 -31.58%
EY 1.77 0.26 6.11 7.53 2.70 -11.34 0.18 46.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 1.40 1.17 1.33 1.14 1.14 1.13 2.87%

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