[BPLANT] QoQ Cumulative 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- 395.71%
YoY- 2550.47%
Quarter Report
Latest QR
Upcoming QR
BPLANT's Result
BPLANT's Financial Summary
View:
Show?
Cumulative Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 324,156 1,049,984 708,489 414,716 171,937 763,048 535,426 -28.45%
PBT 509,519 344,799 207,586 83,321 19,277 83,281 33,599 513.68%
Tax -73,973 -102,344 -51,609 -23,214 -8,117 -48,899 -25,766 102.12%
NP 435,546 242,455 155,977 60,107 11,160 34,382 7,833 1360.38%
-
NP to SH 435,158 241,293 156,158 60,600 12,225 42,952 15,497 825.72%
-
Tax Rate 14.52% 29.68% 24.86% 27.86% 42.11% 58.72% 76.69% -
Total Cost -111,390 807,529 552,512 354,609 160,777 728,666 527,593 -
-
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 163,520 187,040 97,439 58,239 6,720 22,400 11,200 498.33%
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 14.18% 8.90% 5.86% 2.31% 0.47% 1.67% 0.60% -
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 14.47 46.87 31.63 18.51 7.68 34.06 23.90 -28.45%
EPS 19.43 10.77 6.97 2.71 0.55 1.92 0.69 827.46%
DPS 7.30 8.35 4.35 2.60 0.30 1.00 0.50 498.33%
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 14.47 46.87 31.63 18.51 7.68 34.06 23.90 -28.45%
EPS 19.43 10.77 6.97 2.71 0.55 1.92 0.69 827.46%
DPS 7.30 8.35 4.35 2.60 0.30 1.00 0.50 498.33%
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 6.88 1.39 1.94 3.05 7.62 1.79 1.99 128.81%
P/EPS 5.12 6.03 8.82 20.88 107.19 31.81 68.66 -82.31%
EY 19.52 16.57 11.34 4.79 0.93 3.14 1.46 464.20%
DY 7.34 12.85 7.07 4.60 0.51 1.64 1.05 266.03%
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 6.98 2.02 2.26 3.19 7.82 1.72 2.45 101.09%
P/EPS 5.20 8.77 10.26 21.81 109.94 30.51 84.56 -84.44%
EY 19.23 11.40 9.75 4.59 0.91 3.28 1.18 543.87%
DY 7.23 8.84 6.08 4.41 0.50 1.71 0.85 317.23%
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