[BPLANT] QoQ Cumulative Quarter Result on 30-Jun-2023 [#2]

Announcement Date
24-Aug-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Jun-2023 [#2]
Profit Trend
QoQ- -105.83%
YoY- -100.06%
Quarter Report
View:
Show?
Cumulative Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 603,521 400,975 199,743 1,176,948 913,365 673,114 324,156 51.28%
PBT 27,919 7,272 13,471 729,007 619,076 621,165 509,519 -85.54%
Tax -18,516 -11,793 -10,467 -140,211 -114,683 -111,942 -73,973 -60.24%
NP 9,403 -4,521 3,004 588,796 504,393 509,223 435,546 -92.22%
-
NP to SH 14,912 -304 5,215 595,311 508,023 508,375 435,158 -89.42%
-
Tax Rate 66.32% 162.17% 77.70% 19.23% 18.52% 18.02% 14.52% -
Total Cost 594,118 405,496 196,739 588,152 408,972 163,891 -111,390 -
-
Net Worth 2,889,599 2,867,199 2,911,999 2,979,200 2,911,999 2,979,200 3,068,800 -3.92%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div 22,400 22,400 22,400 323,679 249,759 225,120 163,520 -73.39%
Div Payout % 150.21% 0.00% 429.53% 54.37% 49.16% 44.28% 37.58% -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 2,889,599 2,867,199 2,911,999 2,979,200 2,911,999 2,979,200 3,068,800 -3.92%
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
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 1.56% -1.13% 1.50% 50.03% 55.22% 75.65% 134.36% -
ROE 0.52% -0.01% 0.18% 19.98% 17.45% 17.06% 14.18% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 26.94 17.90 8.92 52.54 40.78 30.05 14.47 51.28%
EPS 0.67 -0.01 0.23 26.58 22.68 22.70 19.43 -89.38%
DPS 1.00 1.00 1.00 14.45 11.15 10.05 7.30 -73.39%
NAPS 1.29 1.28 1.30 1.33 1.30 1.33 1.37 -3.92%
Adjusted Per Share Value based on latest NOSH - 2,240,000
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 26.94 17.90 8.92 52.54 40.78 30.05 14.47 51.28%
EPS 0.67 -0.01 0.23 26.58 22.68 22.70 19.43 -89.38%
DPS 1.00 1.00 1.00 14.45 11.15 10.05 7.30 -73.39%
NAPS 1.29 1.28 1.30 1.33 1.30 1.33 1.37 -3.92%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 1.46 0.925 0.71 0.645 0.605 0.825 0.995 -
P/RPS 5.42 5.17 7.96 1.23 1.48 2.75 6.88 -14.68%
P/EPS 219.31 -6,815.79 304.97 2.43 2.67 3.64 5.12 1121.42%
EY 0.46 -0.01 0.33 41.20 37.49 27.51 19.52 -91.76%
DY 0.68 1.08 1.41 22.40 18.43 12.18 7.34 -79.49%
P/NAPS 1.13 0.72 0.55 0.48 0.47 0.62 0.73 33.77%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 22/11/23 24/08/23 23/05/23 21/02/23 22/11/22 23/08/22 23/05/22 -
Price 1.53 1.37 0.76 0.685 0.67 0.795 1.01 -
P/RPS 5.68 7.65 8.52 1.30 1.64 2.65 6.98 -12.82%
P/EPS 229.83 -10,094.74 326.44 2.58 2.95 3.50 5.20 1147.19%
EY 0.44 -0.01 0.31 38.80 33.85 28.55 19.23 -91.92%
DY 0.65 0.73 1.32 21.09 16.64 12.64 7.23 -79.90%
P/NAPS 1.19 1.07 0.58 0.52 0.52 0.60 0.74 37.22%

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