[BPLANT] QoQ Cumulative 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- 80.34%
YoY- 3459.57%
Quarter Report
Latest QR
Upcoming QR
BPLANT's Result
BPLANT's Financial Summary
View:
Show?
Cumulative Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 1,176,948 913,365 673,114 324,156 1,049,984 708,489 414,716 100.06%
PBT 729,007 619,076 621,165 509,519 344,799 207,586 83,321 322.93%
Tax -140,211 -114,683 -111,942 -73,973 -102,344 -51,609 -23,214 230.57%
NP 588,796 504,393 509,223 435,546 242,455 155,977 60,107 355.91%
-
NP to SH 595,311 508,023 508,375 435,158 241,293 156,158 60,600 356.77%
-
Tax Rate 19.23% 18.52% 18.02% 14.52% 29.68% 24.86% 27.86% -
Total Cost 588,152 408,972 163,891 -111,390 807,529 552,512 354,609 39.98%
-
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%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 323,679 249,759 225,120 163,520 187,040 97,439 58,239 212.78%
Div Payout % 54.37% 49.16% 44.28% 37.58% 77.52% 62.40% 96.11% -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
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%
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
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 50.03% 55.22% 75.65% 134.36% 23.09% 22.02% 14.49% -
ROE 19.98% 17.45% 17.06% 14.18% 8.90% 5.86% 2.31% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 52.54 40.78 30.05 14.47 46.87 31.63 18.51 100.09%
EPS 26.58 22.68 22.70 19.43 10.77 6.97 2.71 356.30%
DPS 14.45 11.15 10.05 7.30 8.35 4.35 2.60 212.78%
NAPS 1.33 1.30 1.33 1.37 1.21 1.19 1.17 8.89%
Adjusted Per Share Value based on latest NOSH - 2,240,000
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 52.54 40.78 30.05 14.47 46.87 31.63 18.51 100.09%
EPS 26.58 22.68 22.70 19.43 10.77 6.97 2.71 356.30%
DPS 14.45 11.15 10.05 7.30 8.35 4.35 2.60 212.78%
NAPS 1.33 1.30 1.33 1.37 1.21 1.19 1.17 8.89%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
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 1.48 2.75 6.88 1.39 1.94 3.05 -45.32%
P/EPS 2.43 2.67 3.64 5.12 6.03 8.82 20.88 -76.06%
EY 41.20 37.49 27.51 19.52 16.57 11.34 4.79 318.15%
DY 22.40 18.43 12.18 7.34 12.85 7.07 4.60 186.46%
P/NAPS 0.48 0.47 0.62 0.73 0.54 0.52 0.48 0.00%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
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 1.64 2.65 6.98 2.02 2.26 3.19 -44.94%
P/EPS 2.58 2.95 3.50 5.20 8.77 10.26 21.81 -75.80%
EY 38.80 33.85 28.55 19.23 11.40 9.75 4.59 313.35%
DY 21.09 16.64 12.64 7.23 8.84 6.08 4.41 183.04%
P/NAPS 0.52 0.52 0.60 0.74 0.78 0.60 0.50 2.64%

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