[BPLANT] QoQ Annualized Quarter Result on 31-Mar-2020 [#1]

Stock
[BPLANT] BOUSTEAD PLANTATIONS BHD
Announcement Date
02-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- 73.47%
YoY- 41.03%
Quarter Report
Latest QR
Upcoming QR
BPLANT's Result
BPLANT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 763,048 713,901 659,494 650,756 577,203 530,798 517,720 29.35%
PBT 83,281 44,798 12,100 5,120 -135,370 56,454 140,178 -29.21%
Tax -48,899 -34,354 -28,198 -54,496 -21,910 -31,761 -28,974 41.52%
NP 34,382 10,444 -16,098 -49,376 -157,280 24,693 111,204 -54.11%
-
NP to SH 42,952 20,662 -4,946 -38,212 -144,008 38,289 126,058 -51.05%
-
Tax Rate 58.72% 76.69% 233.04% 1,064.38% - 56.26% 20.67% -
Total Cost 728,666 703,457 675,592 700,132 734,483 506,105 406,516 47.29%
-
Net Worth 2,575,999 2,575,999 2,553,599 2,553,599 2,553,599 2,732,800 2,755,200 -4.36%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 22,400 14,933 - - 22,400 29,866 44,800 -36.87%
Div Payout % 52.15% 72.27% - - 0.00% 78.00% 35.54% -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 2,575,999 2,575,999 2,553,599 2,553,599 2,553,599 2,732,800 2,755,200 -4.36%
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
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 4.51% 1.46% -2.44% -7.59% -27.25% 4.65% 21.48% -
ROE 1.67% 0.80% -0.19% -1.50% -5.64% 1.40% 4.58% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 34.06 31.87 29.44 29.05 25.77 23.70 23.11 29.35%
EPS 1.92 0.92 -0.22 -1.72 -6.43 1.71 5.62 -50.97%
DPS 1.00 0.67 0.00 0.00 1.00 1.33 2.00 -36.87%
NAPS 1.15 1.15 1.14 1.14 1.14 1.22 1.23 -4.36%
Adjusted Per Share Value based on latest NOSH - 2,240,000
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 34.06 31.87 29.44 29.05 25.77 23.70 23.11 29.35%
EPS 1.92 0.92 -0.22 -1.72 -6.43 1.71 5.62 -50.97%
DPS 1.00 0.67 0.00 0.00 1.00 1.33 2.00 -36.87%
NAPS 1.15 1.15 1.14 1.14 1.14 1.22 1.23 -4.36%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.61 0.475 0.355 0.26 0.765 0.66 0.735 -
P/RPS 1.79 1.49 1.21 0.89 2.97 2.79 3.18 -31.70%
P/EPS 31.81 51.49 -160.78 -15.24 -11.90 38.61 13.06 80.54%
EY 3.14 1.94 -0.62 -6.56 -8.40 2.59 7.66 -44.66%
DY 1.64 1.40 0.00 0.00 1.31 2.02 2.72 -28.52%
P/NAPS 0.53 0.41 0.31 0.23 0.67 0.54 0.60 -7.90%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 24/03/21 23/11/20 25/08/20 02/06/20 25/02/20 21/11/19 22/08/19 -
Price 0.585 0.585 0.39 0.35 0.575 0.64 0.67 -
P/RPS 1.72 1.84 1.32 1.20 2.23 2.70 2.90 -29.29%
P/EPS 30.51 63.42 -176.63 -20.52 -8.94 37.44 11.91 86.68%
EY 3.28 1.58 -0.57 -4.87 -11.18 2.67 8.40 -46.42%
DY 1.71 1.14 0.00 0.00 1.74 2.08 2.99 -30.98%
P/NAPS 0.51 0.51 0.34 0.31 0.50 0.52 0.54 -3.72%

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