[BLDPLNT] YoY TTM Result on 30-Sep-2017 [#3]

Stock
[BLDPLNT] BLD PLANTATION BHD
Announcement Date
30-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 37.25%
YoY- 138.22%
Quarter Report
Latest QR
Upcoming QR
BLDPLNT's Result
BLDPLNT's Financial Summary
View:
Show?
TTM Result
31/12/20 31/12/19 31/12/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 2,010,777 1,876,999 1,754,151 2,084,715 1,734,866 1,445,361 1,571,028 4.02%
PBT 73,670 -13,390 -48,838 36,800 17,096 21,978 27,308 17.18%
Tax -16,622 5,939 2,772 -14,259 -7,478 -1,771 533 -
NP 57,048 -7,451 -46,066 22,541 9,618 20,207 27,841 12.14%
-
NP to SH 56,102 -7,398 -45,796 21,387 8,978 20,354 27,754 11.90%
-
Tax Rate 22.56% - - 38.75% 43.74% 8.06% -1.95% -
Total Cost 1,953,729 1,884,450 1,800,217 2,062,174 1,725,248 1,425,154 1,543,187 3.84%
-
Net Worth 616,165 560,064 565,675 826,540 808,774 801,294 784,465 -3.78%
Dividend
31/12/20 31/12/19 31/12/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 31/12/19 31/12/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 616,165 560,064 565,675 826,540 808,774 801,294 784,465 -3.78%
NOSH 93,500 93,500 93,500 93,500 93,500 93,500 93,500 0.00%
Ratio Analysis
31/12/20 31/12/19 31/12/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 2.84% -0.40% -2.63% 1.08% 0.55% 1.40% 1.77% -
ROE 9.11% -1.32% -8.10% 2.59% 1.11% 2.54% 3.54% -
Per Share
31/12/20 31/12/19 31/12/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 2,150.56 2,007.49 1,876.10 2,229.64 1,855.47 1,545.84 1,680.24 4.02%
EPS 60.00 -7.91 -48.98 22.87 9.60 21.77 29.68 11.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.59 5.99 6.05 8.84 8.65 8.57 8.39 -3.78%
Adjusted Per Share Value based on latest NOSH - 93,500
31/12/20 31/12/19 31/12/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 2,149.93 2,006.89 1,875.54 2,228.98 1,854.92 1,545.38 1,679.75 4.02%
EPS 59.98 -7.91 -48.97 22.87 9.60 21.76 29.67 11.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.588 5.9882 6.0482 8.8374 8.6474 8.5675 8.3875 -3.78%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 8.30 5.30 7.54 8.40 8.50 8.10 8.10 -
P/RPS 0.39 0.26 0.40 0.38 0.46 0.52 0.48 -3.26%
P/EPS 13.83 -66.98 -15.39 36.72 88.52 37.21 27.29 -10.29%
EY 7.23 -1.49 -6.50 2.72 1.13 2.69 3.66 11.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 0.88 1.25 0.95 0.98 0.95 0.97 4.26%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 26/02/21 28/02/20 27/02/19 30/11/17 29/11/16 30/11/15 27/11/14 -
Price 0.00 5.50 6.96 8.36 8.50 9.30 8.10 -
P/RPS 0.00 0.27 0.37 0.37 0.46 0.60 0.48 -
P/EPS 0.00 -69.51 -14.21 36.55 88.52 42.72 27.29 -
EY 0.00 -1.44 -7.04 2.74 1.13 2.34 3.66 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.92 1.15 0.95 0.98 1.09 0.97 -

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