[BPLANT] QoQ Cumulative Quarter Result on 31-Mar-2021 [#1]

Stock
[BPLANT] BOUSTEAD PLANTATIONS BHD
Announcement Date
25-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -71.54%
YoY- 227.97%
Quarter Report
Latest QR
Upcoming QR
BPLANT's Result
BPLANT's Financial Summary
View:
Show?
Cumulative Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 1,049,984 708,489 414,716 171,937 763,048 535,426 329,747 115.98%
PBT 344,799 207,586 83,321 19,277 83,281 33,599 6,050 1370.08%
Tax -102,344 -51,609 -23,214 -8,117 -48,899 -25,766 -14,099 273.54%
NP 242,455 155,977 60,107 11,160 34,382 7,833 -8,049 -
-
NP to SH 241,293 156,158 60,600 12,225 42,952 15,497 -2,473 -
-
Tax Rate 29.68% 24.86% 27.86% 42.11% 58.72% 76.69% 233.04% -
Total Cost 807,529 552,512 354,609 160,777 728,666 527,593 337,796 78.50%
-
Net Worth 2,710,400 2,665,600 2,620,799 2,598,399 2,575,999 2,575,999 2,553,599 4.04%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 187,040 97,439 58,239 6,720 22,400 11,200 - -
Div Payout % 77.52% 62.40% 96.11% 54.97% 52.15% 72.27% - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 2,710,400 2,665,600 2,620,799 2,598,399 2,575,999 2,575,999 2,553,599 4.04%
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
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 23.09% 22.02% 14.49% 6.49% 4.51% 1.46% -2.44% -
ROE 8.90% 5.86% 2.31% 0.47% 1.67% 0.60% -0.10% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 46.87 31.63 18.51 7.68 34.06 23.90 14.72 115.97%
EPS 10.77 6.97 2.71 0.55 1.92 0.69 -0.11 -
DPS 8.35 4.35 2.60 0.30 1.00 0.50 0.00 -
NAPS 1.21 1.19 1.17 1.16 1.15 1.15 1.14 4.04%
Adjusted Per Share Value based on latest NOSH - 2,240,000
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 46.87 31.63 18.51 7.68 34.06 23.90 14.72 115.97%
EPS 10.77 6.97 2.71 0.55 1.92 0.69 -0.11 -
DPS 8.35 4.35 2.60 0.30 1.00 0.50 0.00 -
NAPS 1.21 1.19 1.17 1.16 1.15 1.15 1.14 4.04%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.65 0.615 0.565 0.585 0.61 0.475 0.355 -
P/RPS 1.39 1.94 3.05 7.62 1.79 1.99 2.41 -30.64%
P/EPS 6.03 8.82 20.88 107.19 31.81 68.66 -321.55 -
EY 16.57 11.34 4.79 0.93 3.14 1.46 -0.31 -
DY 12.85 7.07 4.60 0.51 1.64 1.05 0.00 -
P/NAPS 0.54 0.52 0.48 0.50 0.53 0.41 0.31 44.62%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 21/02/22 23/11/21 25/08/21 25/05/21 24/03/21 23/11/20 25/08/20 -
Price 0.945 0.715 0.59 0.60 0.585 0.585 0.39 -
P/RPS 2.02 2.26 3.19 7.82 1.72 2.45 2.65 -16.51%
P/EPS 8.77 10.26 21.81 109.94 30.51 84.56 -353.26 -
EY 11.40 9.75 4.59 0.91 3.28 1.18 -0.28 -
DY 8.84 6.08 4.41 0.50 1.71 0.85 0.00 -
P/NAPS 0.78 0.60 0.50 0.52 0.51 0.51 0.34 73.68%

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