[BPLANT] QoQ Cumulative Quarter Result on 30-Jun-2022 [#2]

Stock
[BPLANT] BOUSTEAD PLANTATIONS BHD
Announcement Date
23-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- 16.83%
YoY- 738.9%
Quarter Report
Latest QR
Upcoming QR
BPLANT's Result
BPLANT's Financial Summary
View:
Show?
Cumulative Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 199,743 1,176,948 913,365 673,114 324,156 1,049,984 708,489 -57.03%
PBT 13,471 729,007 619,076 621,165 509,519 344,799 207,586 -83.87%
Tax -10,467 -140,211 -114,683 -111,942 -73,973 -102,344 -51,609 -65.51%
NP 3,004 588,796 504,393 509,223 435,546 242,455 155,977 -92.83%
-
NP to SH 5,215 595,311 508,023 508,375 435,158 241,293 156,158 -89.65%
-
Tax Rate 77.70% 19.23% 18.52% 18.02% 14.52% 29.68% 24.86% -
Total Cost 196,739 588,152 408,972 163,891 -111,390 807,529 552,512 -49.79%
-
Net Worth 2,911,999 2,979,200 2,911,999 2,979,200 3,068,800 2,710,400 2,665,600 6.07%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div 22,400 323,679 249,759 225,120 163,520 187,040 97,439 -62.50%
Div Payout % 429.53% 54.37% 49.16% 44.28% 37.58% 77.52% 62.40% -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 2,911,999 2,979,200 2,911,999 2,979,200 3,068,800 2,710,400 2,665,600 6.07%
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
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 1.50% 50.03% 55.22% 75.65% 134.36% 23.09% 22.02% -
ROE 0.18% 19.98% 17.45% 17.06% 14.18% 8.90% 5.86% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 8.92 52.54 40.78 30.05 14.47 46.87 31.63 -57.02%
EPS 0.23 26.58 22.68 22.70 19.43 10.77 6.97 -89.73%
DPS 1.00 14.45 11.15 10.05 7.30 8.35 4.35 -62.50%
NAPS 1.30 1.33 1.30 1.33 1.37 1.21 1.19 6.07%
Adjusted Per Share Value based on latest NOSH - 2,240,000
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 8.92 52.54 40.78 30.05 14.47 46.87 31.63 -57.02%
EPS 0.23 26.58 22.68 22.70 19.43 10.77 6.97 -89.73%
DPS 1.00 14.45 11.15 10.05 7.30 8.35 4.35 -62.50%
NAPS 1.30 1.33 1.30 1.33 1.37 1.21 1.19 6.07%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 0.71 0.645 0.605 0.825 0.995 0.65 0.615 -
P/RPS 7.96 1.23 1.48 2.75 6.88 1.39 1.94 156.51%
P/EPS 304.97 2.43 2.67 3.64 5.12 6.03 8.82 963.64%
EY 0.33 41.20 37.49 27.51 19.52 16.57 11.34 -90.55%
DY 1.41 22.40 18.43 12.18 7.34 12.85 7.07 -65.89%
P/NAPS 0.55 0.48 0.47 0.62 0.73 0.54 0.52 3.81%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 23/05/23 21/02/23 22/11/22 23/08/22 23/05/22 21/02/22 23/11/21 -
Price 0.76 0.685 0.67 0.795 1.01 0.945 0.715 -
P/RPS 8.52 1.30 1.64 2.65 6.98 2.02 2.26 142.42%
P/EPS 326.44 2.58 2.95 3.50 5.20 8.77 10.26 906.20%
EY 0.31 38.80 33.85 28.55 19.23 11.40 9.75 -89.98%
DY 1.32 21.09 16.64 12.64 7.23 8.84 6.08 -63.91%
P/NAPS 0.58 0.52 0.52 0.60 0.74 0.78 0.60 -2.23%

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