[BPLANT] QoQ Quarter Result on 31-Dec-2022 [#4]

Announcement Date
21-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- 24897.73%
YoY- 2.53%
Quarter Report
View:
Show?
Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 202,546 201,233 199,743 263,583 240,251 348,958 324,156 -26.89%
PBT 20,647 -6,199 13,471 109,931 -2,089 111,646 509,519 -88.17%
Tax -6,723 -1,326 -10,467 -25,528 -2,741 -37,969 -73,973 -79.75%
NP 13,924 -7,525 3,004 84,403 -4,830 73,677 435,546 -89.90%
-
NP to SH 15,216 -5,519 5,215 87,288 -352 73,217 435,158 -89.28%
-
Tax Rate 32.56% - 77.70% 23.22% - 34.01% 14.52% -
Total Cost 188,622 208,758 196,739 179,180 245,081 275,281 -111,390 -
-
Net Worth 2,889,599 2,867,199 2,911,999 2,979,200 2,911,999 2,979,200 3,068,800 -3.92%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - 22,400 73,919 24,640 61,600 163,520 -
Div Payout % - - 429.53% 84.69% 0.00% 84.13% 37.58% -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 2,889,599 2,867,199 2,911,999 2,979,200 2,911,999 2,979,200 3,068,800 -3.92%
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
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 6.87% -3.74% 1.50% 32.02% -2.01% 21.11% 134.36% -
ROE 0.53% -0.19% 0.18% 2.93% -0.01% 2.46% 14.18% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 9.04 8.98 8.92 11.77 10.73 15.58 14.47 -26.89%
EPS 0.68 -0.25 0.23 3.90 -0.02 3.27 19.43 -89.27%
DPS 0.00 0.00 1.00 3.30 1.10 2.75 7.30 -
NAPS 1.29 1.28 1.30 1.33 1.30 1.33 1.37 -3.92%
Adjusted Per Share Value based on latest NOSH - 2,240,000
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 9.04 8.98 8.92 11.77 10.73 15.58 14.47 -26.89%
EPS 0.68 -0.25 0.23 3.90 -0.02 3.27 19.43 -89.27%
DPS 0.00 0.00 1.00 3.30 1.10 2.75 7.30 -
NAPS 1.29 1.28 1.30 1.33 1.30 1.33 1.37 -3.92%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 1.46 0.925 0.71 0.645 0.605 0.825 0.995 -
P/RPS 16.15 10.30 7.96 5.48 5.64 5.30 6.88 76.53%
P/EPS 214.93 -375.43 304.97 16.55 -3,850.00 25.24 5.12 1105.12%
EY 0.47 -0.27 0.33 6.04 -0.03 3.96 19.52 -91.64%
DY 0.00 0.00 1.41 5.12 1.82 3.33 7.34 -
P/NAPS 1.13 0.72 0.55 0.48 0.47 0.62 0.73 33.77%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 22/11/23 24/08/23 23/05/23 21/02/23 22/11/22 23/08/22 23/05/22 -
Price 1.53 1.37 0.76 0.685 0.67 0.795 1.01 -
P/RPS 16.92 15.25 8.52 5.82 6.25 5.10 6.98 80.35%
P/EPS 225.24 -556.04 326.44 17.58 -4,263.64 24.32 5.20 1130.54%
EY 0.44 -0.18 0.31 5.69 -0.02 4.11 19.23 -91.92%
DY 0.00 0.00 1.32 4.82 1.64 3.46 7.23 -
P/NAPS 1.19 1.07 0.58 0.52 0.52 0.60 0.74 37.22%

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