[BLDPLNT] YoY 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- 26.12%
YoY- 81.3%
Quarter Report
Latest QR
Upcoming QR
BLDPLNT's Result
BLDPLNT's Financial Summary
View:
Show?
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 466,663 645,741 643,458 603,557 648,782 526,430 560,672 -2.89%
PBT 19,186 3,903 37,115 33,325 19,238 -30,611 15,655 3.30%
Tax -3,874 -1,498 -10,683 -8,318 -5,427 501 -4,728 -3.13%
NP 15,312 2,405 26,432 25,007 13,811 -30,110 10,927 5.54%
-
NP to SH 15,440 2,141 25,632 24,565 13,549 -29,649 10,664 6.09%
-
Tax Rate 20.19% 38.38% 28.78% 24.96% 28.21% - 30.20% -
Total Cost 451,351 643,336 617,026 578,550 634,971 556,540 549,745 -3.10%
-
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 3.28% 0.37% 4.11% 4.14% 2.13% -5.72% 1.95% -
ROE 2.05% 0.30% 3.65% 3.99% 2.42% -5.24% 1.29% -
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 499.10 690.63 688.19 645.52 693.88 563.03 599.65 -2.89%
EPS 16.51 2.29 27.41 26.27 14.49 -31.71 11.41 6.08%
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 498.96 690.43 687.99 645.32 693.68 562.86 599.47 -2.89%
EPS 16.51 2.29 27.41 26.26 14.49 -31.70 11.40 6.09%
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 2.20 1.49 1.31 1.29 0.76 1.34 1.40 7.49%
P/EPS 66.61 448.07 32.87 31.59 36.57 -23.78 73.65 -1.59%
EY 1.50 0.22 3.04 3.17 2.73 -4.21 1.36 1.57%
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 2.19 1.43 1.31 0.00 0.79 1.24 1.39 7.53%
P/EPS 66.13 432.78 32.87 0.00 37.95 -21.95 73.30 -1.63%
EY 1.51 0.23 3.04 0.00 2.63 -4.56 1.36 1.68%
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