[BPLANT] QoQ Annualized Quarter Result on 30-Jun-2021 [#2]

Stock
[BPLANT] BOUSTEAD PLANTATIONS BHD
Announcement Date
25-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 147.85%
YoY- 2550.47%
Quarter Report
Latest QR
Upcoming QR
BPLANT's Result
BPLANT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 1,296,624 1,049,984 944,652 829,432 687,748 763,048 713,901 48.91%
PBT 2,038,076 344,799 276,781 166,642 77,108 83,281 44,798 1177.37%
Tax -295,892 -102,344 -68,812 -46,428 -32,468 -48,899 -34,354 320.73%
NP 1,742,184 242,455 207,969 120,214 44,640 34,382 10,444 2939.75%
-
NP to SH 1,740,632 241,293 208,210 121,200 48,900 42,952 20,662 1826.91%
-
Tax Rate 14.52% 29.68% 24.86% 27.86% 42.11% 58.72% 76.69% -
Total Cost -445,560 807,529 736,682 709,218 643,108 728,666 703,457 -
-
Net Worth 3,068,800 2,710,400 2,665,600 2,620,799 2,598,399 2,575,999 2,575,999 12.39%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div 654,080 187,040 129,919 116,479 26,880 22,400 14,933 1145.44%
Div Payout % 37.58% 77.52% 62.40% 96.11% 54.97% 52.15% 72.27% -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 3,068,800 2,710,400 2,665,600 2,620,799 2,598,399 2,575,999 2,575,999 12.39%
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
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 134.36% 23.09% 22.02% 14.49% 6.49% 4.51% 1.46% -
ROE 56.72% 8.90% 7.81% 4.62% 1.88% 1.67% 0.80% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 57.89 46.87 42.17 37.03 30.70 34.06 31.87 48.92%
EPS 77.72 10.77 9.29 5.42 2.20 1.92 0.92 1830.50%
DPS 29.20 8.35 5.80 5.20 1.20 1.00 0.67 1141.28%
NAPS 1.37 1.21 1.19 1.17 1.16 1.15 1.15 12.39%
Adjusted Per Share Value based on latest NOSH - 2,240,000
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 57.89 46.87 42.17 37.03 30.70 34.06 31.87 48.92%
EPS 77.72 10.77 9.29 5.42 2.20 1.92 0.92 1830.50%
DPS 29.20 8.35 5.80 5.20 1.20 1.00 0.67 1141.28%
NAPS 1.37 1.21 1.19 1.17 1.16 1.15 1.15 12.39%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.995 0.65 0.615 0.565 0.585 0.61 0.475 -
P/RPS 1.72 1.39 1.46 1.53 1.91 1.79 1.49 10.05%
P/EPS 1.28 6.03 6.62 10.44 26.80 31.81 51.49 -91.50%
EY 78.10 16.57 15.11 9.58 3.73 3.14 1.94 1077.27%
DY 29.35 12.85 9.43 9.20 2.05 1.64 1.40 661.71%
P/NAPS 0.73 0.54 0.52 0.48 0.50 0.53 0.41 46.95%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 23/05/22 21/02/22 23/11/21 25/08/21 25/05/21 24/03/21 23/11/20 -
Price 1.01 0.945 0.715 0.59 0.60 0.585 0.585 -
P/RPS 1.74 2.02 1.70 1.59 1.95 1.72 1.84 -3.66%
P/EPS 1.30 8.77 7.69 10.90 27.48 30.51 63.42 -92.52%
EY 76.94 11.40 13.00 9.17 3.64 3.28 1.58 1236.67%
DY 28.91 8.84 8.11 8.81 2.00 1.71 1.14 764.87%
P/NAPS 0.74 0.78 0.60 0.50 0.52 0.51 0.51 28.19%

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