[BLDPLNT] YoY Annualized Quarter Result on 30-Sep-2017 [#3]

Stock
[BLDPLNT] BLD PLANTATION BHD
Announcement Date
30-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 50.08%
YoY- -5.57%
Quarter Report
Latest QR
Upcoming QR
BLDPLNT's Result
BLDPLNT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/20 31/12/19 31/12/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 2,023,481 1,911,937 1,754,151 2,066,390 1,749,828 1,357,264 1,507,705 4.81%
PBT 87,124 424 -48,838 39,248 43,654 4,924 37,820 14.26%
Tax -21,402 -3,796 2,772 -12,353 -15,730 2,006 -13,809 7.25%
NP 65,721 -3,372 -46,066 26,894 27,924 6,930 24,010 17.45%
-
NP to SH 64,610 -3,594 -45,796 25,582 27,092 6,614 23,864 17.25%
-
Tax Rate 24.56% 895.28% - 31.47% 36.03% -40.74% 36.51% -
Total Cost 1,957,760 1,915,309 1,800,217 2,039,496 1,721,904 1,350,333 1,483,694 4.53%
-
Net Worth 616,165 560,064 565,675 826,540 808,832 801,294 784,465 -3.78%
Dividend
31/12/20 31/12/19 31/12/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 31/12/19 31/12/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 616,165 560,064 565,675 826,540 808,832 801,294 784,465 -3.78%
NOSH 93,500 93,500 93,500 93,500 93,506 93,500 93,500 0.00%
Ratio Analysis
31/12/20 31/12/19 31/12/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 3.25% -0.18% -2.63% 1.30% 1.60% 0.51% 1.59% -
ROE 10.49% -0.64% -8.10% 3.10% 3.35% 0.83% 3.04% -
Per Share
31/12/20 31/12/19 31/12/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 2,164.15 2,044.85 1,876.10 2,210.04 1,871.34 1,451.62 1,612.52 4.81%
EPS 69.09 -3.84 -48.98 27.36 28.97 7.08 25.52 17.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.59 5.99 6.05 8.84 8.65 8.57 8.39 -3.78%
Adjusted Per Share Value based on latest NOSH - 93,500
31/12/20 31/12/19 31/12/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 2,163.51 2,044.25 1,875.54 2,209.39 1,870.92 1,451.19 1,612.04 4.81%
EPS 69.08 -3.84 -48.97 27.35 28.97 7.07 25.52 17.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.588 5.9882 6.0482 8.8374 8.6481 8.5675 8.3875 -3.78%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 8.30 5.30 7.54 8.40 8.50 8.10 8.10 -
P/RPS 0.38 0.26 0.40 0.38 0.45 0.56 0.50 -4.29%
P/EPS 12.01 -137.86 -15.39 30.70 29.34 114.50 31.74 -14.38%
EY 8.33 -0.73 -6.50 3.26 3.41 0.87 3.15 16.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 0.88 1.25 0.95 0.98 0.95 0.97 4.26%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 26/02/21 28/02/20 27/02/19 30/11/17 29/11/16 30/11/15 27/11/14 -
Price 0.00 5.50 6.96 8.36 8.50 9.30 8.10 -
P/RPS 0.00 0.27 0.37 0.38 0.45 0.64 0.50 -
P/EPS 0.00 -143.06 -14.21 30.55 29.34 131.46 31.74 -
EY 0.00 -0.70 -7.04 3.27 3.41 0.76 3.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.92 1.15 0.95 0.98 1.09 0.97 -

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