[BLDPLNT] YoY Cumulative Quarter Result on 31-Dec-2021 [#3]

Stock
[BLDPLNT] BLD PLANTATION BHD
Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Dec-2021 [#3]
Profit Trend
QoQ- 57.62%
YoY- 44.7%
Quarter Report
Latest QR
Upcoming QR
BLDPLNT's Result
BLDPLNT's Financial Summary
View:
Show?
Cumulative Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 30/09/17 CAGR
Revenue 1,441,841 1,923,025 1,805,368 1,517,611 1,433,953 1,754,151 1,549,793 -1.14%
PBT 35,004 27,566 97,834 65,343 318 -48,838 29,436 2.80%
Tax -11,649 -7,879 -25,615 -16,052 -2,847 2,772 -9,265 3.72%
NP 23,355 19,687 72,219 49,291 -2,529 -46,066 20,171 2.37%
-
NP to SH 23,211 18,064 70,117 48,458 -2,696 -45,796 19,187 3.09%
-
Tax Rate 33.28% 28.58% 26.18% 24.57% 895.28% - 31.48% -
Total Cost 1,418,486 1,903,338 1,733,149 1,468,320 1,436,482 1,800,217 1,529,622 -1.19%
-
Net Worth 754,544 721,811 703,119 616,165 560,064 565,675 826,540 -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 754,544 721,811 703,119 616,165 560,064 565,675 826,540 -1.44%
NOSH 93,500 93,498 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 3.08% 2.50% 9.97% 7.86% -0.48% -8.10% 2.32% -
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 1,542.08 2,056.73 1,930.87 1,623.11 1,533.64 1,876.10 1,657.53 -1.14%
EPS 24.82 19.32 74.99 51.82 -2.88 -48.98 20.52 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 1,542.08 2,056.71 1,930.87 1,623.11 1,533.64 1,876.10 1,657.53 -1.14%
EPS 24.82 19.32 74.99 51.82 -2.88 -48.98 20.52 3.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 8.07 7.7199 7.52 6.59 5.99 6.05 8.84 -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 0.71 0.50 0.47 0.51 0.35 0.40 0.51 5.43%
P/EPS 44.31 53.11 12.01 16.01 -183.81 -15.39 40.93 1.27%
EY 2.26 1.88 8.32 6.24 -0.54 -6.50 2.44 -1.21%
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 0.71 0.48 0.47 0.00 0.36 0.37 0.50 5.76%
P/EPS 43.99 51.29 12.01 0.00 -190.75 -14.21 40.74 1.23%
EY 2.27 1.95 8.32 0.00 -0.52 -7.04 2.45 -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