[BPLANT] QoQ Cumulative Quarter Result on 30-Sep-2020 [#3]

Stock
[BPLANT] BOUSTEAD PLANTATIONS BHD
Announcement Date
23-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 726.65%
YoY- -46.04%
Quarter Report
Latest QR
Upcoming QR
BPLANT's Result
BPLANT's Financial Summary
View:
Show?
Cumulative Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 414,716 171,937 763,048 535,426 329,747 162,689 577,203 -19.79%
PBT 83,321 19,277 83,281 33,599 6,050 1,280 -135,370 -
Tax -23,214 -8,117 -48,899 -25,766 -14,099 -13,624 -21,910 3.93%
NP 60,107 11,160 34,382 7,833 -8,049 -12,344 -157,280 -
-
NP to SH 60,600 12,225 42,952 15,497 -2,473 -9,553 -144,008 -
-
Tax Rate 27.86% 42.11% 58.72% 76.69% 233.04% 1,064.38% - -
Total Cost 354,609 160,777 728,666 527,593 337,796 175,033 734,483 -38.48%
-
Net Worth 2,620,799 2,598,399 2,575,999 2,575,999 2,553,599 2,553,599 2,553,599 1.74%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div 58,239 6,720 22,400 11,200 - - 22,400 89.18%
Div Payout % 96.11% 54.97% 52.15% 72.27% - - 0.00% -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 2,620,799 2,598,399 2,575,999 2,575,999 2,553,599 2,553,599 2,553,599 1.74%
NOSH 2,240,000 2,240,000 2,240,000 2,240,000 2,240,000 2,240,000 2,240,000 0.00%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 14.49% 6.49% 4.51% 1.46% -2.44% -7.59% -27.25% -
ROE 2.31% 0.47% 1.67% 0.60% -0.10% -0.37% -5.64% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 18.51 7.68 34.06 23.90 14.72 7.26 25.77 -19.81%
EPS 2.71 0.55 1.92 0.69 -0.11 -0.43 -6.43 -
DPS 2.60 0.30 1.00 0.50 0.00 0.00 1.00 89.19%
NAPS 1.17 1.16 1.15 1.15 1.14 1.14 1.14 1.74%
Adjusted Per Share Value based on latest NOSH - 2,240,000
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 18.51 7.68 34.06 23.90 14.72 7.26 25.77 -19.81%
EPS 2.71 0.55 1.92 0.69 -0.11 -0.43 -6.43 -
DPS 2.60 0.30 1.00 0.50 0.00 0.00 1.00 89.19%
NAPS 1.17 1.16 1.15 1.15 1.14 1.14 1.14 1.74%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.565 0.585 0.61 0.475 0.355 0.26 0.765 -
P/RPS 3.05 7.62 1.79 1.99 2.41 3.58 2.97 1.78%
P/EPS 20.88 107.19 31.81 68.66 -321.55 -60.97 -11.90 -
EY 4.79 0.93 3.14 1.46 -0.31 -1.64 -8.40 -
DY 4.60 0.51 1.64 1.05 0.00 0.00 1.31 131.20%
P/NAPS 0.48 0.50 0.53 0.41 0.31 0.23 0.67 -19.95%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 25/08/21 25/05/21 24/03/21 23/11/20 25/08/20 02/06/20 25/02/20 -
Price 0.59 0.60 0.585 0.585 0.39 0.35 0.575 -
P/RPS 3.19 7.82 1.72 2.45 2.65 4.82 2.23 26.98%
P/EPS 21.81 109.94 30.51 84.56 -353.26 -82.07 -8.94 -
EY 4.59 0.91 3.28 1.18 -0.28 -1.22 -11.18 -
DY 4.41 0.50 1.71 0.85 0.00 0.00 1.74 85.99%
P/NAPS 0.50 0.52 0.51 0.51 0.34 0.31 0.50 0.00%

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
Post a Comment