[BLDPLNT] YoY Annualized Quarter Result on 31-Dec-2020 [#3]

Stock
[BLDPLNT] BLD PLANTATION BHD
Announcement Date
26-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Dec-2020 [#3]
Profit Trend
QoQ- 35.21%
YoY- 1897.4%
Quarter Report
Latest QR
Upcoming QR
BLDPLNT's Result
BLDPLNT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 30/09/17 CAGR
Revenue 1,922,454 2,564,033 2,407,157 2,023,481 1,911,937 1,754,151 2,066,390 -1.14%
PBT 46,672 36,754 130,445 87,124 424 -48,838 39,248 2.80%
Tax -15,532 -10,505 -34,153 -21,402 -3,796 2,772 -12,353 3.72%
NP 31,140 26,249 96,292 65,721 -3,372 -46,066 26,894 2.37%
-
NP to SH 30,948 24,085 93,489 64,610 -3,594 -45,796 25,582 3.09%
-
Tax Rate 33.28% 28.58% 26.18% 24.56% 895.28% - 31.47% -
Total Cost 1,891,314 2,537,784 2,310,865 1,957,760 1,915,309 1,800,217 2,039,496 -1.19%
-
Net Worth 754,544 721,819 703,119 616,165 560,064 565,675 826,540 -1.44%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 30/09/17 CAGR
Net Worth 754,544 721,819 703,119 616,165 560,064 565,675 826,540 -1.44%
NOSH 93,500 93,500 93,500 93,500 93,500 93,500 93,500 0.00%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 30/09/17 CAGR
NP Margin 1.62% 1.02% 4.00% 3.25% -0.18% -2.63% 1.30% -
ROE 4.10% 3.34% 13.30% 10.49% -0.64% -8.10% 3.10% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 30/09/17 CAGR
RPS 2,056.10 2,742.28 2,574.50 2,164.15 2,044.85 1,876.10 2,210.04 -1.14%
EPS 33.09 25.76 99.99 69.09 -3.84 -48.98 27.36 3.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 8.07 7.72 7.52 6.59 5.99 6.05 8.84 -1.44%
Adjusted Per Share Value based on latest NOSH - 93,500
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 30/09/17 CAGR
RPS 2,055.49 2,741.47 2,573.74 2,163.51 2,044.25 1,875.54 2,209.39 -1.14%
EPS 33.09 25.75 99.96 69.08 -3.84 -48.97 27.35 3.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 8.0676 7.7177 7.5178 6.588 5.9882 6.0482 8.8374 -1.44%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 30/09/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/09/17 -
Price 11.00 10.26 9.01 8.30 5.30 7.54 8.40 -
P/RPS 0.53 0.37 0.35 0.38 0.26 0.40 0.38 5.46%
P/EPS 33.23 39.83 9.01 12.01 -137.86 -15.39 30.70 1.27%
EY 3.01 2.51 11.10 8.33 -0.73 -6.50 3.26 -1.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 1.33 1.20 1.26 0.88 1.25 0.95 5.90%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 30/09/17 CAGR
Date 27/02/24 27/02/23 24/02/22 26/02/21 28/02/20 27/02/19 30/11/17 -
Price 10.92 9.91 9.01 0.00 5.50 6.96 8.36 -
P/RPS 0.53 0.36 0.35 0.00 0.27 0.37 0.38 5.46%
P/EPS 32.99 38.47 9.01 0.00 -143.06 -14.21 30.55 1.23%
EY 3.03 2.60 11.10 0.00 -0.70 -7.04 3.27 -1.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 1.28 1.20 0.00 0.92 1.15 0.95 5.77%

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