[BLDPLNT] YoY TTM Result on 30-Sep-2018 [#2]

Stock
[BLDPLNT] BLD PLANTATION BHD
Announcement Date
27-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#2]
Profit Trend
QoQ- -86.53%
YoY- -80.04%
Quarter Report
Latest QR
Upcoming QR
BLDPLNT's Result
BLDPLNT's Financial Summary
View:
Show?
TTM Result
30/09/21 30/09/20 30/09/19 30/09/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 2,146,497 2,056,002 1,754,647 1,812,570 2,113,621 1,519,537 1,437,238 6.62%
PBT 117,419 59,583 -63,239 8,894 31,877 2,809 35,962 20.81%
Tax -29,887 -13,731 11,867 -4,391 -14,996 2,864 -11,940 15.79%
NP 87,532 45,852 -51,372 4,503 16,881 5,673 24,022 22.95%
-
NP to SH 85,376 45,086 -50,596 4,268 15,583 5,355 24,209 22.31%
-
Tax Rate 25.45% 23.05% - 49.37% 47.04% -101.96% 33.20% -
Total Cost 2,058,965 2,010,150 1,806,019 1,808,067 2,096,740 1,513,864 1,413,216 6.19%
-
Net Worth 677,875 591,854 546,974 586,244 815,320 804,100 800,360 -2.61%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 677,875 591,854 546,974 586,244 815,320 804,100 800,360 -2.61%
NOSH 93,500 93,500 93,500 93,500 93,500 93,500 93,500 0.00%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 4.08% 2.23% -2.93% 0.25% 0.80% 0.37% 1.67% -
ROE 12.59% 7.62% -9.25% 0.73% 1.91% 0.67% 3.02% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 2,295.72 2,198.93 1,876.63 1,938.58 2,260.56 1,625.17 1,537.15 6.62%
EPS 91.31 48.22 -54.11 4.56 16.67 5.73 25.89 22.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.25 6.33 5.85 6.27 8.72 8.60 8.56 -2.61%
Adjusted Per Share Value based on latest NOSH - 93,500
30/09/21 30/09/20 30/09/19 30/09/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 2,295.04 2,198.28 1,876.07 1,938.00 2,259.89 1,624.69 1,536.70 6.61%
EPS 91.28 48.21 -54.10 4.56 16.66 5.73 25.88 22.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.2479 6.3281 5.8483 6.2681 8.7174 8.5975 8.5575 -2.61%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 30/06/17 30/06/16 30/06/15 -
Price 9.00 7.29 5.85 7.00 8.38 8.48 8.00 -
P/RPS 0.39 0.33 0.31 0.36 0.37 0.52 0.52 -4.49%
P/EPS 9.86 15.12 -10.81 153.35 50.28 148.06 30.90 -16.68%
EY 10.15 6.61 -9.25 0.65 1.99 0.68 3.24 20.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 1.15 1.00 1.12 0.96 0.99 0.93 4.70%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/06/17 30/06/16 30/06/15 CAGR
Date 26/11/21 30/11/20 29/11/19 27/11/18 29/08/17 30/08/16 28/08/15 -
Price 9.25 7.65 5.41 7.00 8.43 8.50 8.10 -
P/RPS 0.40 0.35 0.29 0.36 0.37 0.52 0.53 -4.39%
P/EPS 10.13 15.86 -10.00 153.35 50.58 148.41 31.28 -16.48%
EY 9.87 6.30 -10.00 0.65 1.98 0.67 3.20 19.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 1.21 0.92 1.12 0.97 0.99 0.95 4.88%

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