[BPLANT] QoQ 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- -83.17%
YoY- 51.35%
Quarter Report
Latest QR
Upcoming QR
BPLANT's Result
BPLANT's Financial Summary
View:
Show?
Quarter Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 199,743 263,583 240,251 348,958 324,156 341,495 293,773 -22.69%
PBT 13,471 109,931 -2,089 111,646 509,519 137,213 124,265 -77.29%
Tax -10,467 -25,528 -2,741 -37,969 -73,973 -50,735 -28,395 -48.62%
NP 3,004 84,403 -4,830 73,677 435,546 86,478 95,870 -90.08%
-
NP to SH 5,215 87,288 -352 73,217 435,158 85,135 95,558 -85.63%
-
Tax Rate 77.70% 23.22% - 34.01% 14.52% 36.98% 22.85% -
Total Cost 196,739 179,180 245,081 275,281 -111,390 255,017 197,903 -0.39%
-
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 73,919 24,640 61,600 163,520 89,600 39,200 -31.16%
Div Payout % 429.53% 84.69% 0.00% 84.13% 37.58% 105.24% 41.02% -
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% 32.02% -2.01% 21.11% 134.36% 25.32% 32.63% -
ROE 0.18% 2.93% -0.01% 2.46% 14.18% 3.14% 3.58% -
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 11.77 10.73 15.58 14.47 15.25 13.11 -22.65%
EPS 0.23 3.90 -0.02 3.27 19.43 3.80 4.27 -85.76%
DPS 1.00 3.30 1.10 2.75 7.30 4.00 1.75 -31.16%
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 11.77 10.73 15.58 14.47 15.25 13.11 -22.65%
EPS 0.23 3.90 -0.02 3.27 19.43 3.80 4.27 -85.76%
DPS 1.00 3.30 1.10 2.75 7.30 4.00 1.75 -31.16%
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 5.48 5.64 5.30 6.88 4.26 4.69 42.33%
P/EPS 304.97 16.55 -3,850.00 25.24 5.12 17.10 14.42 666.18%
EY 0.33 6.04 -0.03 3.96 19.52 5.85 6.94 -86.89%
DY 1.41 5.12 1.82 3.33 7.34 6.15 2.85 -37.47%
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 5.82 6.25 5.10 6.98 6.20 5.45 34.73%
P/EPS 326.44 17.58 -4,263.64 24.32 5.20 24.86 16.76 625.22%
EY 0.31 5.69 -0.02 4.11 19.23 4.02 5.97 -86.10%
DY 1.32 4.82 1.64 3.46 7.23 4.23 2.45 -33.81%
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