[BLDPLNT] YoY Annualized Quarter Result on 31-Dec-2018 [#3]

Stock
[BLDPLNT] BLD PLANTATION BHD
Announcement Date
27-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#3]
Profit Trend
QoQ- -112.71%
YoY- -215.64%
Quarter Report
Latest QR
Upcoming QR
BLDPLNT's Result
BLDPLNT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 31/12/20 31/12/19 31/12/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 2,407,157 2,023,481 1,911,937 1,754,151 2,066,390 1,749,828 1,357,264 9.58%
PBT 130,445 87,124 424 -48,838 39,248 43,654 4,924 68.81%
Tax -34,153 -21,402 -3,796 2,772 -12,353 -15,730 2,006 -
NP 96,292 65,721 -3,372 -46,066 26,894 27,924 6,930 52.27%
-
NP to SH 93,489 64,610 -3,594 -45,796 25,582 27,092 6,614 52.69%
-
Tax Rate 26.18% 24.56% 895.28% - 31.47% 36.03% -40.74% -
Total Cost 2,310,865 1,957,760 1,915,309 1,800,217 2,039,496 1,721,904 1,350,333 8.96%
-
Net Worth 703,119 616,165 560,064 565,675 826,540 808,832 801,294 -2.06%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 30/09/17 30/09/16 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 703,119 616,165 560,064 565,675 826,540 808,832 801,294 -2.06%
NOSH 93,500 93,500 93,500 93,500 93,500 93,506 93,500 0.00%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 4.00% 3.25% -0.18% -2.63% 1.30% 1.60% 0.51% -
ROE 13.30% 10.49% -0.64% -8.10% 3.10% 3.35% 0.83% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 2,574.50 2,164.15 2,044.85 1,876.10 2,210.04 1,871.34 1,451.62 9.58%
EPS 99.99 69.09 -3.84 -48.98 27.36 28.97 7.08 52.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.52 6.59 5.99 6.05 8.84 8.65 8.57 -2.06%
Adjusted Per Share Value based on latest NOSH - 93,500
31/12/21 31/12/20 31/12/19 31/12/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 2,573.74 2,163.51 2,044.25 1,875.54 2,209.39 1,870.92 1,451.19 9.58%
EPS 99.96 69.08 -3.84 -48.97 27.35 28.97 7.07 52.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.5178 6.588 5.9882 6.0482 8.8374 8.6481 8.5675 -2.06%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 30/09/17 30/09/16 30/09/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/09/17 30/09/16 30/09/15 -
Price 9.01 8.30 5.30 7.54 8.40 8.50 8.10 -
P/RPS 0.35 0.38 0.26 0.40 0.38 0.45 0.56 -7.23%
P/EPS 9.01 12.01 -137.86 -15.39 30.70 29.34 114.50 -33.38%
EY 11.10 8.33 -0.73 -6.50 3.26 3.41 0.87 50.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.26 0.88 1.25 0.95 0.98 0.95 3.80%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 30/09/17 30/09/16 30/09/15 CAGR
Date 24/02/22 26/02/21 28/02/20 27/02/19 30/11/17 29/11/16 30/11/15 -
Price 9.01 0.00 5.50 6.96 8.36 8.50 9.30 -
P/RPS 0.35 0.00 0.27 0.37 0.38 0.45 0.64 -9.19%
P/EPS 9.01 0.00 -143.06 -14.21 30.55 29.34 131.46 -34.84%
EY 11.10 0.00 -0.70 -7.04 3.27 3.41 0.76 53.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 0.00 0.92 1.15 0.95 0.98 1.09 1.54%

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