[BLDPLNT] YoY Cumulative Quarter Result on 30-Sep-2019 [#2]

Stock
[BLDPLNT] BLD PLANTATION BHD
Announcement Date
29-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
30-Sep-2019 [#2]
Profit Trend
QoQ- 7.59%
YoY- -0.61%
Quarter Report
Latest QR
Upcoming QR
BLDPLNT's Result
BLDPLNT's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/06/17 30/06/16 CAGR
Revenue 1,277,284 1,161,910 914,054 785,171 1,227,721 989,121 722,793 9.53%
PBT 23,663 60,719 32,018 -18,920 -18,227 13,781 22,009 1.16%
Tax -6,381 -14,932 -7,734 2,580 2,271 -4,537 -6,333 0.12%
NP 17,282 45,787 24,284 -16,340 -15,956 9,244 15,676 1.57%
-
NP to SH 15,923 44,485 23,893 -16,245 -16,147 8,523 15,459 0.47%
-
Tax Rate 26.97% 24.59% 24.16% - - 32.92% 28.77% -
Total Cost 1,260,002 1,116,123 889,770 801,511 1,243,677 979,877 707,117 9.67%
-
Net Worth 719,949 677,875 591,854 546,974 586,244 815,320 804,100 -1.75%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/06/17 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/06/17 30/06/16 CAGR
Net Worth 719,949 677,875 591,854 546,974 586,244 815,320 804,100 -1.75%
NOSH 93,500 93,500 93,500 93,500 93,500 93,500 93,500 0.00%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/06/17 30/06/16 CAGR
NP Margin 1.35% 3.94% 2.66% -2.08% -1.30% 0.93% 2.17% -
ROE 2.21% 6.56% 4.04% -2.97% -2.75% 1.05% 1.92% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/06/17 30/06/16 CAGR
RPS 1,366.08 1,242.68 977.60 839.76 1,313.07 1,057.88 773.04 9.53%
EPS 17.03 47.58 25.55 -17.37 -17.27 9.11 16.53 0.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.70 7.25 6.33 5.85 6.27 8.72 8.60 -1.75%
Adjusted Per Share Value based on latest NOSH - 93,500
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/06/17 30/06/16 CAGR
RPS 1,365.67 1,242.32 977.31 839.51 1,312.68 1,057.57 772.81 9.53%
EPS 17.02 47.56 25.55 -17.37 -17.26 9.11 16.53 0.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.6977 7.2479 6.3281 5.8483 6.2681 8.7174 8.5975 -1.75%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/06/17 30/06/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 30/06/17 30/06/16 -
Price 8.91 9.00 7.29 5.85 7.00 8.38 8.48 -
P/RPS 0.65 0.72 0.75 0.70 0.53 0.79 1.10 -8.06%
P/EPS 52.32 18.92 28.53 -33.67 -40.53 91.93 51.29 0.31%
EY 1.91 5.29 3.51 -2.97 -2.47 1.09 1.95 -0.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 1.24 1.15 1.00 1.12 0.96 0.99 2.56%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/06/17 30/06/16 CAGR
Date 29/11/22 26/11/21 30/11/20 29/11/19 27/11/18 29/08/17 30/08/16 -
Price 10.20 9.25 7.65 5.41 7.00 8.43 8.50 -
P/RPS 0.75 0.74 0.78 0.64 0.53 0.80 1.10 -5.93%
P/EPS 59.89 19.44 29.94 -31.14 -40.53 92.48 51.41 2.47%
EY 1.67 5.14 3.34 -3.21 -2.47 1.08 1.95 -2.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 1.28 1.21 0.92 1.12 0.97 0.99 4.70%

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