[BPLANT] QoQ Annualized Quarter Result on 30-Sep-2020 [#3]

Stock
[BPLANT] BOUSTEAD PLANTATIONS BHD
Announcement Date
23-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 517.77%
YoY- -46.04%
Quarter Report
Latest QR
Upcoming QR
BPLANT's Result
BPLANT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 829,432 687,748 763,048 713,901 659,494 650,756 577,203 27.36%
PBT 166,642 77,108 83,281 44,798 12,100 5,120 -135,370 -
Tax -46,428 -32,468 -48,899 -34,354 -28,198 -54,496 -21,910 65.05%
NP 120,214 44,640 34,382 10,444 -16,098 -49,376 -157,280 -
-
NP to SH 121,200 48,900 42,952 20,662 -4,946 -38,212 -144,008 -
-
Tax Rate 27.86% 42.11% 58.72% 76.69% 233.04% 1,064.38% - -
Total Cost 709,218 643,108 728,666 703,457 675,592 700,132 734,483 -2.30%
-
Net Worth 2,620,799 2,598,399 2,575,999 2,575,999 2,553,599 2,553,599 2,553,599 1.74%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div 116,479 26,880 22,400 14,933 - - 22,400 200.44%
Div Payout % 96.11% 54.97% 52.15% 72.27% - - 0.00% -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 2,620,799 2,598,399 2,575,999 2,575,999 2,553,599 2,553,599 2,553,599 1.74%
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
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 14.49% 6.49% 4.51% 1.46% -2.44% -7.59% -27.25% -
ROE 4.62% 1.88% 1.67% 0.80% -0.19% -1.50% -5.64% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 37.03 30.70 34.06 31.87 29.44 29.05 25.77 27.36%
EPS 5.42 2.20 1.92 0.92 -0.22 -1.72 -6.43 -
DPS 5.20 1.20 1.00 0.67 0.00 0.00 1.00 200.44%
NAPS 1.17 1.16 1.15 1.15 1.14 1.14 1.14 1.74%
Adjusted Per Share Value based on latest NOSH - 2,240,000
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 37.03 30.70 34.06 31.87 29.44 29.05 25.77 27.36%
EPS 5.42 2.20 1.92 0.92 -0.22 -1.72 -6.43 -
DPS 5.20 1.20 1.00 0.67 0.00 0.00 1.00 200.44%
NAPS 1.17 1.16 1.15 1.15 1.14 1.14 1.14 1.74%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.565 0.585 0.61 0.475 0.355 0.26 0.765 -
P/RPS 1.53 1.91 1.79 1.49 1.21 0.89 2.97 -35.76%
P/EPS 10.44 26.80 31.81 51.49 -160.78 -15.24 -11.90 -
EY 9.58 3.73 3.14 1.94 -0.62 -6.56 -8.40 -
DY 9.20 2.05 1.64 1.40 0.00 0.00 1.31 267.16%
P/NAPS 0.48 0.50 0.53 0.41 0.31 0.23 0.67 -19.95%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 25/08/21 25/05/21 24/03/21 23/11/20 25/08/20 02/06/20 25/02/20 -
Price 0.59 0.60 0.585 0.585 0.39 0.35 0.575 -
P/RPS 1.59 1.95 1.72 1.84 1.32 1.20 2.23 -20.20%
P/EPS 10.90 27.48 30.51 63.42 -176.63 -20.52 -8.94 -
EY 9.17 3.64 3.28 1.58 -0.57 -4.87 -11.18 -
DY 8.81 2.00 1.71 1.14 0.00 0.00 1.74 195.15%
P/NAPS 0.50 0.52 0.51 0.51 0.34 0.31 0.50 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