[BLDPLNT] YoY TTM 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- 11.48%
YoY- 89.36%
Quarter Report
Latest QR
Upcoming QR
BLDPLNT's Result
BLDPLNT's Financial Summary
View:
Show?
TTM Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 1,618,117 2,166,200 2,625,115 2,146,497 2,056,002 1,754,647 1,812,570 -1.87%
PBT 49,879 35,776 75,124 117,419 59,583 -63,239 8,894 33.25%
Tax -14,832 -13,642 -24,179 -29,887 -13,731 11,867 -4,391 22.46%
NP 35,047 22,134 50,945 87,532 45,852 -51,372 4,503 40.73%
-
NP to SH 34,499 21,856 48,696 85,376 45,086 -50,596 4,268 41.62%
-
Tax Rate 29.74% 38.13% 32.19% 25.45% 23.05% - 49.37% -
Total Cost 1,583,070 2,144,066 2,574,170 2,058,965 2,010,150 1,806,019 1,808,067 -2.18%
-
Net Worth 774,409 741,454 719,949 677,875 591,854 546,974 586,244 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 774,409 741,454 719,949 677,875 591,854 546,974 586,244 4.74%
NOSH 93,527 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 2.17% 1.02% 1.94% 4.08% 2.23% -2.93% 0.25% -
ROE 4.45% 2.95% 6.76% 12.59% 7.62% -9.25% 0.73% -
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 1,730.09 2,316.79 2,807.61 2,295.72 2,198.93 1,876.63 1,938.58 -1.87%
EPS 36.89 23.38 52.08 91.31 48.22 -54.11 4.56 41.63%
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 1,730.09 2,316.11 2,806.78 2,295.04 2,198.28 1,876.07 1,938.00 -1.87%
EPS 36.89 23.37 52.07 91.28 48.21 -54.10 4.56 41.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 8.28 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 0.64 0.47 0.32 0.39 0.33 0.31 0.36 10.05%
P/EPS 29.82 46.97 17.11 9.86 15.12 -10.81 153.35 -23.86%
EY 3.35 2.13 5.85 10.15 6.61 -9.25 0.65 31.39%
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 0.61 0.47 0.36 0.40 0.35 0.29 0.36 9.17%
P/EPS 28.57 47.06 19.58 10.13 15.86 -10.00 153.35 -24.40%
EY 3.50 2.13 5.11 9.87 6.30 -10.00 0.65 32.35%
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