[BPLANT] QoQ Annualized Quarter Result on 31-Mar-2022 [#1]

Stock

[BPLANT] BOUSTEAD PLANTATIONS BHD

Announcement Date

23-May-2022

Admission Sponsor

Sponsor

Financial Year

31-Dec-2022

Quarter

31-Mar-2022 [#1]

Profit Trend

QoQ- 621.38%

YoY- 3459.57%

Quarter Report

BPLANT's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	CAGR
Annualized Quarter Result
Revenue	1,176,948	1,217,820	1,346,228	1,296,624	1,049,984	944,652	829,432	26.19%
YoY %	-3.36%	-9.54%	3.83%	23.49%	11.15%	13.89%	-	-
Horiz. %	141.90%	146.83%	162.31%	156.33%	126.59%	113.89%	100.00%	-
PBT	729,007	825,434	1,242,330	2,038,076	344,799	276,781	166,642	166.76%
YoY %	-11.68%	-33.56%	-39.04%	491.09%	24.57%	66.09%	-	-
Horiz. %	437.47%	495.33%	745.51%	1,223.03%	206.91%	166.09%	100.00%	-
Tax	-140,211	-152,910	-223,884	-295,892	-102,344	-68,812	-46,428	108.51%
YoY %	8.30%	31.70%	24.34%	-189.12%	-48.73%	-48.21%	-	-
Horiz. %	302.00%	329.35%	482.22%	637.31%	220.44%	148.21%	100.00%	-
NP	588,796	672,524	1,018,446	1,742,184	242,455	207,969	120,214	187.57%
YoY %	-12.45%	-33.97%	-41.54%	618.56%	16.58%	73.00%	-	-
Horiz. %	489.79%	559.44%	847.19%	1,449.24%	201.69%	173.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	595,311	677,364	1,016,750	1,740,632	241,293	208,210	121,200	188.11%
YoY %	-12.11%	-33.38%	-41.59%	621.38%	15.89%	71.79%	-	-
Horiz. %	491.18%	558.88%	838.90%	1,436.17%	199.09%	171.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.23%	18.52%	18.02%	14.52%	29.68%	24.86%	27.86%	-
YoY %	3.83%	2.77%	24.10%	-51.08%	19.39%	-10.77%	-	-
Horiz. %	69.02%	66.48%	64.68%	52.12%	106.53%	89.23%	100.00%	-
Total Cost	588,152	545,296	327,782	-445,560	807,529	736,682	709,218	-11.70%
YoY %	7.86%	66.36%	173.57%	-155.18%	9.62%	3.87%	-	-
Horiz. %	82.93%	76.89%	46.22%	-62.82%	113.86%	103.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,979,200	2,911,999	2,979,200	3,068,800	2,710,400	2,665,600	2,620,799	8.89%
YoY %	2.31%	-2.26%	-2.92%	13.22%	1.68%	1.71%	-	-
Horiz. %	113.68%	111.11%	113.68%	117.09%	103.42%	101.71%	100.00%	-

	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	CAGR
Dividend
Div	323,679	333,013	450,240	654,080	187,040	129,919	116,479	97.28%
YoY %	-2.80%	-26.04%	-31.16%	249.70%	43.97%	11.54%	-	-
Horiz. %	277.89%	285.90%	386.54%	561.54%	160.58%	111.54%	100.00%	-
Div Payout %	54.37%	49.16%	44.28%	37.58%	77.52%	62.40%	96.11%	-
YoY %	10.60%	11.02%	17.83%	-51.52%	24.23%	-35.07%	-	-
Horiz. %	56.57%	51.15%	46.07%	39.10%	80.66%	64.93%	100.00%	-

	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	CAGR
Equity
Net Worth	2,979,200	2,911,999	2,979,200	3,068,800	2,710,400	2,665,600	2,620,799	8.89%
YoY %	2.31%	-2.26%	-2.92%	13.22%	1.68%	1.71%	-	-
Horiz. %	113.68%	111.11%	113.68%	117.09%	103.42%	101.71%	100.00%	-
NOSH	2,240,000	2,240,000	2,240,000	2,240,000	2,240,000	2,240,000	2,240,000	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	CAGR
Ratio Analysis
NP Margin	50.03%	55.22%	75.65%	134.36%	23.09%	22.02%	14.49%	-
YoY %	-9.40%	-27.01%	-43.70%	481.90%	4.86%	51.97%	-	-
Horiz. %	345.27%	381.09%	522.08%	927.26%	159.35%	151.97%	100.00%	-
ROE	19.98%	23.26%	34.13%	56.72%	8.90%	7.81%	4.62%	-
YoY %	-14.10%	-31.85%	-39.83%	537.30%	13.96%	69.05%	-	-
Horiz. %	432.47%	503.46%	738.74%	1,227.71%	192.64%	169.05%	100.00%	-

	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	CAGR
Per Share
RPS	52.54	54.37	60.10	57.89	46.87	42.17	37.03	26.18%
YoY %	-3.37%	-9.53%	3.82%	23.51%	11.15%	13.88%	-	-
Horiz. %	141.88%	146.83%	162.30%	156.33%	126.57%	113.88%	100.00%	-
EPS	26.58	30.24	45.40	77.72	10.77	9.29	5.42	187.81%
YoY %	-12.10%	-33.39%	-41.59%	621.63%	15.93%	71.40%	-	-
Horiz. %	490.41%	557.93%	837.64%	1,433.95%	198.71%	171.40%	100.00%	-
DPS	14.45	14.87	20.10	29.20	8.35	5.80	5.20	97.28%
YoY %	-2.82%	-26.02%	-31.16%	249.70%	43.97%	11.54%	-	-
Horiz. %	277.88%	285.96%	386.54%	561.54%	160.58%	111.54%	100.00%	-
NAPS	1.33	1.30	1.33	1.37	1.21	1.19	1.17	8.89%
YoY %	2.31%	-2.26%	-2.92%	13.22%	1.68%	1.71%	-	-
Horiz. %	113.68%	111.11%	113.68%	117.09%	103.42%	101.71%	100.00%	-

	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	CAGR
Adjusted Per Share Value based on latest NOSH - 2,240,000
RPS	52.54	54.37	60.10	57.89	46.87	42.17	37.03	26.18%
YoY %	-3.37%	-9.53%	3.82%	23.51%	11.15%	13.88%	-	-
Horiz. %	141.88%	146.83%	162.30%	156.33%	126.57%	113.88%	100.00%	-
EPS	26.58	30.24	45.40	77.72	10.77	9.29	5.42	187.81%
YoY %	-12.10%	-33.39%	-41.59%	621.63%	15.93%	71.40%	-	-
Horiz. %	490.41%	557.93%	837.64%	1,433.95%	198.71%	171.40%	100.00%	-
DPS	14.45	14.87	20.10	29.20	8.35	5.80	5.20	97.28%
YoY %	-2.82%	-26.02%	-31.16%	249.70%	43.97%	11.54%	-	-
Horiz. %	277.88%	285.96%	386.54%	561.54%	160.58%	111.54%	100.00%	-
NAPS	1.33	1.30	1.33	1.37	1.21	1.19	1.17	8.89%
YoY %	2.31%	-2.26%	-2.92%	13.22%	1.68%	1.71%	-	-
Horiz. %	113.68%	111.11%	113.68%	117.09%	103.42%	101.71%	100.00%	-

	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	-
Price	0.645	0.605	0.825	0.995	0.65	0.615	0.565	-
P/RPS	1.23	1.11	1.37	1.72	1.39	1.46	1.53	-13.50%
YoY %	10.81%	-18.98%	-20.35%	23.74%	-4.79%	-4.58%	-	-
Horiz. %	80.39%	72.55%	89.54%	112.42%	90.85%	95.42%	100.00%	-
P/EPS	2.43	2.00	1.82	1.28	6.03	6.62	10.44	-62.06%
YoY %	21.50%	9.89%	42.19%	-78.77%	-8.91%	-36.59%	-	-
Horiz. %	23.28%	19.16%	17.43%	12.26%	57.76%	63.41%	100.00%	-
EY	41.20	49.98	55.02	78.10	16.57	15.11	9.58	163.75%
YoY %	-17.57%	-9.16%	-29.55%	371.33%	9.66%	57.72%	-	-
Horiz. %	430.06%	521.71%	574.32%	815.24%	172.96%	157.72%	100.00%	-
DY	22.40	24.57	24.36	29.35	12.85	9.43	9.20	80.69%
YoY %	-8.83%	0.86%	-17.00%	128.40%	36.27%	2.50%	-	-
Horiz. %	243.48%	267.07%	264.78%	319.02%	139.67%	102.50%	100.00%	-
P/NAPS	0.48	0.47	0.62	0.73	0.54	0.52	0.48	0.00%
YoY %	2.13%	-24.19%	-15.07%	35.19%	3.85%	8.33%	-	-
Horiz. %	100.00%	97.92%	129.17%	152.08%	112.50%	108.33%	100.00%	-

	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	CAGR
Price Multiplier on Announcement Date
Date	21/02/23	22/11/22	23/08/22	23/05/22	21/02/22	23/11/21	25/08/21	-
Price	0.685	0.67	0.795	1.01	0.945	0.715	0.59	-
P/RPS	1.30	1.23	1.32	1.74	2.02	1.70	1.59	-12.53%
YoY %	5.69%	-6.82%	-24.14%	-13.86%	18.82%	6.92%	-	-
Horiz. %	81.76%	77.36%	83.02%	109.43%	127.04%	106.92%	100.00%	-
P/EPS	2.58	2.22	1.75	1.30	8.77	7.69	10.90	-61.63%
YoY %	16.22%	26.86%	34.62%	-85.18%	14.04%	-29.45%	-	-
Horiz. %	23.67%	20.37%	16.06%	11.93%	80.46%	70.55%	100.00%	-
EY	38.80	45.13	57.10	76.94	11.40	13.00	9.17	160.91%
YoY %	-14.03%	-20.96%	-25.79%	574.91%	-12.31%	41.77%	-	-
Horiz. %	423.12%	492.15%	622.68%	839.04%	124.32%	141.77%	100.00%	-
DY	21.09	22.19	25.28	28.91	8.84	8.11	8.81	78.66%
YoY %	-4.96%	-12.22%	-12.56%	227.04%	9.00%	-7.95%	-	-
Horiz. %	239.39%	251.87%	286.95%	328.15%	100.34%	92.05%	100.00%	-
P/NAPS	0.52	0.52	0.60	0.74	0.78	0.60	0.50	2.64%
YoY %	0.00%	-13.33%	-18.92%	-5.13%	30.00%	20.00%	-	-
Horiz. %	104.00%	104.00%	120.00%	148.00%	156.00%	120.00%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos