[BPLANT] QoQ Cumulative Quarter Result on 30-Sep-2021 [#3]

Stock
[BPLANT] BOUSTEAD PLANTATIONS BHD
Announcement Date
23-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 157.69%
YoY- 907.67%
Quarter Report
Latest QR
Upcoming QR
BPLANT's Result
BPLANT's Financial Summary
View:
Show?
Cumulative Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 673,114 324,156 1,049,984 708,489 414,716 171,937 763,048 -8.04%
PBT 621,165 509,519 344,799 207,586 83,321 19,277 83,281 283.15%
Tax -111,942 -73,973 -102,344 -51,609 -23,214 -8,117 -48,899 73.96%
NP 509,223 435,546 242,455 155,977 60,107 11,160 34,382 506.07%
-
NP to SH 508,375 435,158 241,293 156,158 60,600 12,225 42,952 421.71%
-
Tax Rate 18.02% 14.52% 29.68% 24.86% 27.86% 42.11% 58.72% -
Total Cost 163,891 -111,390 807,529 552,512 354,609 160,777 728,666 -63.11%
-
Net Worth 2,979,200 3,068,800 2,710,400 2,665,600 2,620,799 2,598,399 2,575,999 10.20%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 225,120 163,520 187,040 97,439 58,239 6,720 22,400 367.67%
Div Payout % 44.28% 37.58% 77.52% 62.40% 96.11% 54.97% 52.15% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 2,979,200 3,068,800 2,710,400 2,665,600 2,620,799 2,598,399 2,575,999 10.20%
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
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 75.65% 134.36% 23.09% 22.02% 14.49% 6.49% 4.51% -
ROE 17.06% 14.18% 8.90% 5.86% 2.31% 0.47% 1.67% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 30.05 14.47 46.87 31.63 18.51 7.68 34.06 -8.03%
EPS 22.70 19.43 10.77 6.97 2.71 0.55 1.92 421.33%
DPS 10.05 7.30 8.35 4.35 2.60 0.30 1.00 367.67%
NAPS 1.33 1.37 1.21 1.19 1.17 1.16 1.15 10.20%
Adjusted Per Share Value based on latest NOSH - 2,240,000
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 30.05 14.47 46.87 31.63 18.51 7.68 34.06 -8.03%
EPS 22.70 19.43 10.77 6.97 2.71 0.55 1.92 421.33%
DPS 10.05 7.30 8.35 4.35 2.60 0.30 1.00 367.67%
NAPS 1.33 1.37 1.21 1.19 1.17 1.16 1.15 10.20%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.825 0.995 0.65 0.615 0.565 0.585 0.61 -
P/RPS 2.75 6.88 1.39 1.94 3.05 7.62 1.79 33.24%
P/EPS 3.64 5.12 6.03 8.82 20.88 107.19 31.81 -76.52%
EY 27.51 19.52 16.57 11.34 4.79 0.93 3.14 326.67%
DY 12.18 7.34 12.85 7.07 4.60 0.51 1.64 282.05%
P/NAPS 0.62 0.73 0.54 0.52 0.48 0.50 0.53 11.05%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 23/08/22 23/05/22 21/02/22 23/11/21 25/08/21 25/05/21 24/03/21 -
Price 0.795 1.01 0.945 0.715 0.59 0.60 0.585 -
P/RPS 2.65 6.98 2.02 2.26 3.19 7.82 1.72 33.50%
P/EPS 3.50 5.20 8.77 10.26 21.81 109.94 30.51 -76.48%
EY 28.55 19.23 11.40 9.75 4.59 0.91 3.28 324.82%
DY 12.64 7.23 8.84 6.08 4.41 0.50 1.71 280.85%
P/NAPS 0.60 0.74 0.78 0.60 0.50 0.52 0.51 11.47%

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