[BLDPLNT] YoY Annualized Quarter Result on 30-Sep-2018 [#2]

Stock
[BLDPLNT] BLD PLANTATION BHD
Announcement Date
27-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#2]
Profit Trend
QoQ- -1844.68%
YoY- -184.16%
Quarter Report
Latest QR
Upcoming QR
BLDPLNT's Result
BLDPLNT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/09/20 30/09/19 30/09/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 2,323,820 1,828,108 1,570,342 1,636,961 1,978,242 1,445,586 1,287,398 9.89%
PBT 121,438 64,036 -37,840 -24,302 27,562 44,018 14,496 40.44%
Tax -29,864 -15,468 5,160 3,028 -9,074 -12,666 -6,744 26.84%
NP 91,574 48,568 -32,680 -21,274 18,488 31,352 7,752 48.37%
-
NP to SH 88,970 47,786 -32,490 -21,529 17,046 30,918 7,448 48.64%
-
Tax Rate 24.59% 24.16% - - 32.92% 28.77% 46.52% -
Total Cost 2,232,246 1,779,540 1,603,022 1,658,235 1,959,754 1,414,234 1,279,646 9.29%
-
Net Worth 677,875 591,854 546,974 586,244 815,320 804,279 800,360 -2.61%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 677,875 591,854 546,974 586,244 815,320 804,279 800,360 -2.61%
NOSH 93,500 93,500 93,500 93,500 93,500 93,520 93,500 0.00%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 3.94% 2.66% -2.08% -1.30% 0.93% 2.17% 0.60% -
ROE 13.12% 8.07% -5.94% -3.67% 2.09% 3.84% 0.93% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 2,485.37 1,955.20 1,679.51 1,750.76 2,115.77 1,545.74 1,376.90 9.89%
EPS 95.16 51.10 -34.74 -23.03 18.22 33.06 7.96 48.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.25 6.33 5.85 6.27 8.72 8.60 8.56 -2.61%
Adjusted Per Share Value based on latest NOSH - 93,500
30/09/21 30/09/20 30/09/19 30/09/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 2,484.63 1,954.62 1,679.01 1,750.24 2,115.14 1,545.62 1,376.49 9.89%
EPS 95.13 51.09 -34.74 -23.02 18.23 33.06 7.96 48.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.2479 6.3281 5.8483 6.2681 8.7174 8.5994 8.5575 -2.61%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 30/06/17 30/06/16 30/06/15 -
Price 9.00 7.29 5.85 7.00 8.38 8.48 8.00 -
P/RPS 0.36 0.37 0.35 0.40 0.40 0.55 0.58 -7.33%
P/EPS 9.46 14.26 -16.84 -30.40 45.97 25.65 100.43 -31.44%
EY 10.57 7.01 -5.94 -3.29 2.18 3.90 1.00 45.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 1.15 1.00 1.12 0.96 0.99 0.93 4.70%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/06/17 30/06/16 30/06/15 CAGR
Date 26/11/21 30/11/20 29/11/19 27/11/18 29/08/17 30/08/16 28/08/15 -
Price 9.25 7.65 5.41 7.00 8.43 8.50 8.10 -
P/RPS 0.37 0.39 0.32 0.40 0.40 0.55 0.59 -7.18%
P/EPS 9.72 14.97 -15.57 -30.40 46.24 25.71 101.69 -31.28%
EY 10.29 6.68 -6.42 -3.29 2.16 3.89 0.98 45.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 1.21 0.92 1.12 0.97 0.99 0.95 4.88%

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