[BPLANT] QoQ Cumulative Quarter Result on 30-Jun-2022 [#2]

Stock

[BPLANT] BOUSTEAD PLANTATIONS BHD

Announcement Date

23-Aug-2022

Admission Sponsor

Sponsor

Financial Year

31-Dec-2022

Quarter

30-Jun-2022 [#2]

Profit Trend

QoQ- 16.83%

YoY- 738.9%

Quarter Report

BPLANT's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	CAGR
Cumulative Result
Revenue	199,743	1,176,948	913,365	673,114	324,156	1,049,984	708,489	-57.03%
YoY %	-83.03%	28.86%	35.69%	107.65%	-69.13%	48.20%	-	-
Horiz. %	28.19%	166.12%	128.92%	95.01%	45.75%	148.20%	100.00%	-
PBT	13,471	729,007	619,076	621,165	509,519	344,799	207,586	-83.87%
YoY %	-98.15%	17.76%	-0.34%	21.91%	47.77%	66.10%	-	-
Horiz. %	6.49%	351.18%	298.23%	299.23%	245.45%	166.10%	100.00%	-
Tax	-10,467	-140,211	-114,683	-111,942	-73,973	-102,344	-51,609	-65.51%
YoY %	92.53%	-22.26%	-2.45%	-51.33%	27.72%	-98.31%	-	-
Horiz. %	20.28%	271.68%	222.22%	216.90%	143.33%	198.31%	100.00%	-
NP	3,004	588,796	504,393	509,223	435,546	242,455	155,977	-92.83%
YoY %	-99.49%	16.73%	-0.95%	16.92%	79.64%	55.44%	-	-
Horiz. %	1.93%	377.49%	323.38%	326.47%	279.24%	155.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	5,215	595,311	508,023	508,375	435,158	241,293	156,158	-89.65%
YoY %	-99.12%	17.18%	-0.07%	16.83%	80.34%	54.52%	-	-
Horiz. %	3.34%	381.22%	325.33%	325.55%	278.67%	154.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	77.70%	19.23%	18.52%	18.02%	14.52%	29.68%	24.86%	-
YoY %	304.06%	3.83%	2.77%	24.10%	-51.08%	19.39%	-	-
Horiz. %	312.55%	77.35%	74.50%	72.49%	58.41%	119.39%	100.00%	-
Total Cost	196,739	588,152	408,972	163,891	-111,390	807,529	552,512	-49.79%
YoY %	-66.55%	43.81%	149.54%	247.13%	-113.79%	46.16%	-	-
Horiz. %	35.61%	106.45%	74.02%	29.66%	-20.16%	146.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,911,999	2,979,200	2,911,999	2,979,200	3,068,800	2,710,400	2,665,600	6.07%
YoY %	-2.26%	2.31%	-2.26%	-2.92%	13.22%	1.68%	-	-
Horiz. %	109.24%	111.76%	109.24%	111.76%	115.13%	101.68%	100.00%	-

	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	CAGR
Dividend
Div	22,400	323,679	249,759	225,120	163,520	187,040	97,439	-62.50%
YoY %	-93.08%	29.60%	10.94%	37.67%	-12.57%	91.96%	-	-
Horiz. %	22.99%	332.19%	256.32%	231.04%	167.82%	191.96%	100.00%	-
Div Payout %	429.53%	54.37%	49.16%	44.28%	37.58%	77.52%	62.40%	-
YoY %	690.01%	10.60%	11.02%	17.83%	-51.52%	24.23%	-	-
Horiz. %	688.35%	87.13%	78.78%	70.96%	60.22%	124.23%	100.00%	-

	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	CAGR
Equity
Net Worth	2,911,999	2,979,200	2,911,999	2,979,200	3,068,800	2,710,400	2,665,600	6.07%
YoY %	-2.26%	2.31%	-2.26%	-2.92%	13.22%	1.68%	-	-
Horiz. %	109.24%	111.76%	109.24%	111.76%	115.13%	101.68%	100.00%	-
NOSH	2,240,000	2,240,000	2,240,000	2,240,000	2,240,000	2,240,000	2,240,000	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	CAGR
Ratio Analysis
NP Margin	1.50%	50.03%	55.22%	75.65%	134.36%	23.09%	22.02%	-
YoY %	-97.00%	-9.40%	-27.01%	-43.70%	481.90%	4.86%	-	-
Horiz. %	6.81%	227.20%	250.77%	343.55%	610.17%	104.86%	100.00%	-
ROE	0.18%	19.98%	17.45%	17.06%	14.18%	8.90%	5.86%	-
YoY %	-99.10%	14.50%	2.29%	20.31%	59.33%	51.88%	-	-
Horiz. %	3.07%	340.96%	297.78%	291.13%	241.98%	151.88%	100.00%	-

	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	CAGR
Per Share
RPS	8.92	52.54	40.78	30.05	14.47	46.87	31.63	-57.02%
YoY %	-83.02%	28.84%	35.71%	107.67%	-69.13%	48.18%	-	-
Horiz. %	28.20%	166.11%	128.93%	95.00%	45.75%	148.18%	100.00%	-
EPS	0.23	26.58	22.68	22.70	19.43	10.77	6.97	-89.73%
YoY %	-99.13%	17.20%	-0.09%	16.83%	80.41%	54.52%	-	-
Horiz. %	3.30%	381.35%	325.39%	325.68%	278.77%	154.52%	100.00%	-
DPS	1.00	14.45	11.15	10.05	7.30	8.35	4.35	-62.50%
YoY %	-93.08%	29.60%	10.95%	37.67%	-12.57%	91.95%	-	-
Horiz. %	22.99%	332.18%	256.32%	231.03%	167.82%	191.95%	100.00%	-
NAPS	1.30	1.33	1.30	1.33	1.37	1.21	1.19	6.07%
YoY %	-2.26%	2.31%	-2.26%	-2.92%	13.22%	1.68%	-	-
Horiz. %	109.24%	111.76%	109.24%	111.76%	115.13%	101.68%	100.00%	-

	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	CAGR
Adjusted Per Share Value based on latest NOSH - 2,240,000
RPS	8.92	52.54	40.78	30.05	14.47	46.87	31.63	-57.02%
YoY %	-83.02%	28.84%	35.71%	107.67%	-69.13%	48.18%	-	-
Horiz. %	28.20%	166.11%	128.93%	95.00%	45.75%	148.18%	100.00%	-
EPS	0.23	26.58	22.68	22.70	19.43	10.77	6.97	-89.73%
YoY %	-99.13%	17.20%	-0.09%	16.83%	80.41%	54.52%	-	-
Horiz. %	3.30%	381.35%	325.39%	325.68%	278.77%	154.52%	100.00%	-
DPS	1.00	14.45	11.15	10.05	7.30	8.35	4.35	-62.50%
YoY %	-93.08%	29.60%	10.95%	37.67%	-12.57%	91.95%	-	-
Horiz. %	22.99%	332.18%	256.32%	231.03%	167.82%	191.95%	100.00%	-
NAPS	1.30	1.33	1.30	1.33	1.37	1.21	1.19	6.07%
YoY %	-2.26%	2.31%	-2.26%	-2.92%	13.22%	1.68%	-	-
Horiz. %	109.24%	111.76%	109.24%	111.76%	115.13%	101.68%	100.00%	-

	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/23	30/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	-
Price	0.71	0.645	0.605	0.825	0.995	0.65	0.615	-
P/RPS	7.96	1.23	1.48	2.75	6.88	1.39	1.94	156.51%
YoY %	547.15%	-16.89%	-46.18%	-60.03%	394.96%	-28.35%	-	-
Horiz. %	410.31%	63.40%	76.29%	141.75%	354.64%	71.65%	100.00%	-
P/EPS	304.97	2.43	2.67	3.64	5.12	6.03	8.82	963.64%
YoY %	12,450.21%	-8.99%	-26.65%	-28.91%	-15.09%	-31.63%	-	-
Horiz. %	3,457.71%	27.55%	30.27%	41.27%	58.05%	68.37%	100.00%	-
EY	0.33	41.20	37.49	27.51	19.52	16.57	11.34	-90.55%
YoY %	-99.20%	9.90%	36.28%	40.93%	17.80%	46.12%	-	-
Horiz. %	2.91%	363.32%	330.60%	242.59%	172.13%	146.12%	100.00%	-
DY	1.41	22.40	18.43	12.18	7.34	12.85	7.07	-65.89%
YoY %	-93.71%	21.54%	51.31%	65.94%	-42.88%	81.75%	-	-
Horiz. %	19.94%	316.83%	260.68%	172.28%	103.82%	181.75%	100.00%	-
P/NAPS	0.55	0.48	0.47	0.62	0.73	0.54	0.52	3.81%
YoY %	14.58%	2.13%	-24.19%	-15.07%	35.19%	3.85%	-	-
Horiz. %	105.77%	92.31%	90.38%	119.23%	140.38%	103.85%	100.00%	-

	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	CAGR
Price Multiplier on Announcement Date
Date	23/05/23	21/02/23	22/11/22	23/08/22	23/05/22	21/02/22	23/11/21	-
Price	0.76	0.685	0.67	0.795	1.01	0.945	0.715	-
P/RPS	8.52	1.30	1.64	2.65	6.98	2.02	2.26	142.42%
YoY %	555.38%	-20.73%	-38.11%	-62.03%	245.54%	-10.62%	-	-
Horiz. %	376.99%	57.52%	72.57%	117.26%	308.85%	89.38%	100.00%	-
P/EPS	326.44	2.58	2.95	3.50	5.20	8.77	10.26	906.20%
YoY %	12,552.71%	-12.54%	-15.71%	-32.69%	-40.71%	-14.52%	-	-
Horiz. %	3,181.68%	25.15%	28.75%	34.11%	50.68%	85.48%	100.00%	-
EY	0.31	38.80	33.85	28.55	19.23	11.40	9.75	-89.98%
YoY %	-99.20%	14.62%	18.56%	48.47%	68.68%	16.92%	-	-
Horiz. %	3.18%	397.95%	347.18%	292.82%	197.23%	116.92%	100.00%	-
DY	1.32	21.09	16.64	12.64	7.23	8.84	6.08	-63.91%
YoY %	-93.74%	26.74%	31.65%	74.83%	-18.21%	45.39%	-	-
Horiz. %	21.71%	346.88%	273.68%	207.89%	118.91%	145.39%	100.00%	-
P/NAPS	0.58	0.52	0.52	0.60	0.74	0.78	0.60	-2.23%
YoY %	11.54%	0.00%	-13.33%	-18.92%	-5.13%	30.00%	-	-
Horiz. %	96.67%	86.67%	86.67%	100.00%	123.33%	130.00%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos