[BLDPLNT] YoY Cumulative Quarter Result on 30-Sep-2021 [#2]

Stock
[BLDPLNT] BLD PLANTATION BHD
Announcement Date
26-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Sep-2021 [#2]
Profit Trend
QoQ- 174.4%
YoY- 86.18%
Quarter Report
Latest QR
Upcoming QR
BLDPLNT's Result
BLDPLNT's Financial Summary
View:
Show?
Cumulative Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 884,011 975,178 1,277,284 1,161,910 914,054 785,171 1,227,721 -5.32%
PBT 23,423 15,818 23,663 60,719 32,018 -18,920 -18,227 -
Tax -8,610 -7,775 -6,381 -14,932 -7,734 2,580 2,271 -
NP 14,813 8,043 17,282 45,787 24,284 -16,340 -15,956 -
-
NP to SH 14,167 7,771 15,923 44,485 23,893 -16,245 -16,147 -
-
Tax Rate 36.76% 49.15% 26.97% 24.59% 24.16% - - -
Total Cost 869,198 967,135 1,260,002 1,116,123 889,770 801,511 1,243,677 -5.79%
-
Net Worth 774,275 741,454 719,949 677,875 591,854 546,974 586,244 4.74%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 774,275 741,454 719,949 677,875 591,854 546,974 586,244 4.74%
NOSH 93,511 93,500 93,500 93,500 93,500 93,500 93,500 0.00%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 1.68% 0.82% 1.35% 3.94% 2.66% -2.08% -1.30% -
ROE 1.83% 1.05% 2.21% 6.56% 4.04% -2.97% -2.75% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 945.35 1,042.97 1,366.08 1,242.68 977.60 839.76 1,313.07 -5.32%
EPS 15.15 8.31 17.03 47.58 25.55 -17.37 -17.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 8.28 7.93 7.70 7.25 6.33 5.85 6.27 4.73%
Adjusted Per Share Value based on latest NOSH - 93,500
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 945.19 1,042.66 1,365.67 1,242.32 977.31 839.51 1,312.68 -5.32%
EPS 15.15 8.31 17.02 47.56 25.55 -17.37 -17.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 8.2786 7.9277 7.6977 7.2479 6.3281 5.8483 6.2681 4.74%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 11.00 10.98 8.91 9.00 7.29 5.85 7.00 -
P/RPS 1.16 1.05 0.65 0.72 0.75 0.70 0.53 13.93%
P/EPS 72.61 132.11 52.32 18.92 28.53 -33.67 -40.53 -
EY 1.38 0.76 1.91 5.29 3.51 -2.97 -2.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.38 1.16 1.24 1.15 1.00 1.12 2.90%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 28/11/24 30/11/23 29/11/22 26/11/21 30/11/20 29/11/19 27/11/18 -
Price 10.54 11.00 10.20 9.25 7.65 5.41 7.00 -
P/RPS 1.11 1.05 0.75 0.74 0.78 0.64 0.53 13.09%
P/EPS 69.57 132.35 59.89 19.44 29.94 -31.14 -40.53 -
EY 1.44 0.76 1.67 5.14 3.34 -3.21 -2.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 1.39 1.32 1.28 1.21 0.92 1.12 2.11%

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