[BPLANT] QoQ Annualized Quarter Result on 30-Jun-2020 [#2]

Stock
[BPLANT] BOUSTEAD PLANTATIONS BHD
Announcement Date
25-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- 87.06%
YoY- -103.92%
Quarter Report
Latest QR
Upcoming QR
BPLANT's Result
BPLANT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 687,748 763,048 713,901 659,494 650,756 577,203 530,798 18.83%
PBT 77,108 83,281 44,798 12,100 5,120 -135,370 56,454 23.07%
Tax -32,468 -48,899 -34,354 -28,198 -54,496 -21,910 -31,761 1.47%
NP 44,640 34,382 10,444 -16,098 -49,376 -157,280 24,693 48.34%
-
NP to SH 48,900 42,952 20,662 -4,946 -38,212 -144,008 38,289 17.69%
-
Tax Rate 42.11% 58.72% 76.69% 233.04% 1,064.38% - 56.26% -
Total Cost 643,108 728,666 703,457 675,592 700,132 734,483 506,105 17.30%
-
Net Worth 2,598,399 2,575,999 2,575,999 2,553,599 2,553,599 2,553,599 2,732,800 -3.30%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div 26,880 22,400 14,933 - - 22,400 29,866 -6.77%
Div Payout % 54.97% 52.15% 72.27% - - 0.00% 78.00% -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 2,598,399 2,575,999 2,575,999 2,553,599 2,553,599 2,553,599 2,732,800 -3.30%
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
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 6.49% 4.51% 1.46% -2.44% -7.59% -27.25% 4.65% -
ROE 1.88% 1.67% 0.80% -0.19% -1.50% -5.64% 1.40% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 30.70 34.06 31.87 29.44 29.05 25.77 23.70 18.81%
EPS 2.20 1.92 0.92 -0.22 -1.72 -6.43 1.71 18.27%
DPS 1.20 1.00 0.67 0.00 0.00 1.00 1.33 -6.62%
NAPS 1.16 1.15 1.15 1.14 1.14 1.14 1.22 -3.30%
Adjusted Per Share Value based on latest NOSH - 2,240,000
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 30.70 34.06 31.87 29.44 29.05 25.77 23.70 18.81%
EPS 2.20 1.92 0.92 -0.22 -1.72 -6.43 1.71 18.27%
DPS 1.20 1.00 0.67 0.00 0.00 1.00 1.33 -6.62%
NAPS 1.16 1.15 1.15 1.14 1.14 1.14 1.22 -3.30%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 0.585 0.61 0.475 0.355 0.26 0.765 0.66 -
P/RPS 1.91 1.79 1.49 1.21 0.89 2.97 2.79 -22.30%
P/EPS 26.80 31.81 51.49 -160.78 -15.24 -11.90 38.61 -21.58%
EY 3.73 3.14 1.94 -0.62 -6.56 -8.40 2.59 27.49%
DY 2.05 1.64 1.40 0.00 0.00 1.31 2.02 0.98%
P/NAPS 0.50 0.53 0.41 0.31 0.23 0.67 0.54 -4.99%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 25/05/21 24/03/21 23/11/20 25/08/20 02/06/20 25/02/20 21/11/19 -
Price 0.60 0.585 0.585 0.39 0.35 0.575 0.64 -
P/RPS 1.95 1.72 1.84 1.32 1.20 2.23 2.70 -19.48%
P/EPS 27.48 30.51 63.42 -176.63 -20.52 -8.94 37.44 -18.61%
EY 3.64 3.28 1.58 -0.57 -4.87 -11.18 2.67 22.92%
DY 2.00 1.71 1.14 0.00 0.00 1.74 2.08 -2.57%
P/NAPS 0.52 0.51 0.51 0.34 0.31 0.50 0.52 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