[BPLANT] QoQ 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- -55.47%
YoY- 227.97%
Quarter Report
Latest QR
Upcoming QR
BPLANT's Result
BPLANT's Financial Summary
View:
Show?
Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 341,495 293,773 242,779 171,937 227,622 205,679 167,058 60.85%
PBT 137,213 124,265 64,044 19,277 49,682 27,549 4,770 833.09%
Tax -50,735 -28,395 -15,097 -8,117 -23,133 -11,667 -475 2132.10%
NP 86,478 95,870 48,947 11,160 26,549 15,882 4,295 636.07%
-
NP to SH 85,135 95,558 48,375 12,225 27,455 17,970 7,080 422.49%
-
Tax Rate 36.98% 22.85% 23.57% 42.11% 46.56% 42.35% 9.96% -
Total Cost 255,017 197,903 193,832 160,777 201,073 189,797 162,763 34.78%
-
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 89,600 39,200 51,519 6,720 11,200 11,200 - -
Div Payout % 105.24% 41.02% 106.50% 54.97% 40.79% 62.33% - -
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 25.32% 32.63% 20.16% 6.49% 11.66% 7.72% 2.57% -
ROE 3.14% 3.58% 1.85% 0.47% 1.07% 0.70% 0.28% -
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 15.25 13.11 10.84 7.68 10.16 9.18 7.46 60.86%
EPS 3.80 4.27 2.16 0.55 1.23 0.80 0.32 418.16%
DPS 4.00 1.75 2.30 0.30 0.50 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 15.25 13.11 10.84 7.68 10.16 9.18 7.46 60.86%
EPS 3.80 4.27 2.16 0.55 1.23 0.80 0.32 418.16%
DPS 4.00 1.75 2.30 0.30 0.50 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 4.26 4.69 5.21 7.62 6.00 5.17 4.76 -7.11%
P/EPS 17.10 14.42 26.16 107.19 49.77 59.21 112.32 -71.39%
EY 5.85 6.94 3.82 0.93 2.01 1.69 0.89 249.69%
DY 6.15 2.85 4.07 0.51 0.82 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 6.20 5.45 5.44 7.82 5.76 6.37 5.23 11.97%
P/EPS 24.86 16.76 27.32 109.94 47.73 72.92 123.39 -65.53%
EY 4.02 5.97 3.66 0.91 2.10 1.37 0.81 190.10%
DY 4.23 2.45 3.90 0.50 0.85 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