[BPLANT] QoQ Quarter Result on 30-Sep-2021 [#3]

Stock
[BPLANT] BOUSTEAD PLANTATIONS BHD
Announcement Date
23-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 97.54%
YoY- 431.76%
Quarter Report
Latest QR
Upcoming QR
BPLANT's Result
BPLANT's Financial Summary
View:
Show?
Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 348,958 324,156 341,495 293,773 242,779 171,937 227,622 33.05%
PBT 111,646 509,519 137,213 124,265 64,044 19,277 49,682 71.81%
Tax -37,969 -73,973 -50,735 -28,395 -15,097 -8,117 -23,133 39.27%
NP 73,677 435,546 86,478 95,870 48,947 11,160 26,549 97.84%
-
NP to SH 73,217 435,158 85,135 95,558 48,375 12,225 27,455 92.65%
-
Tax Rate 34.01% 14.52% 36.98% 22.85% 23.57% 42.11% 46.56% -
Total Cost 275,281 -111,390 255,017 197,903 193,832 160,777 201,073 23.36%
-
Net Worth 2,979,200 3,068,800 2,710,400 2,665,600 2,620,799 2,598,399 2,575,999 10.20%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 61,600 163,520 89,600 39,200 51,519 6,720 11,200 212.55%
Div Payout % 84.13% 37.58% 105.24% 41.02% 106.50% 54.97% 40.79% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 2,979,200 3,068,800 2,710,400 2,665,600 2,620,799 2,598,399 2,575,999 10.20%
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
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 21.11% 134.36% 25.32% 32.63% 20.16% 6.49% 11.66% -
ROE 2.46% 14.18% 3.14% 3.58% 1.85% 0.47% 1.07% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 15.58 14.47 15.25 13.11 10.84 7.68 10.16 33.08%
EPS 3.27 19.43 3.80 4.27 2.16 0.55 1.23 92.25%
DPS 2.75 7.30 4.00 1.75 2.30 0.30 0.50 212.55%
NAPS 1.33 1.37 1.21 1.19 1.17 1.16 1.15 10.20%
Adjusted Per Share Value based on latest NOSH - 2,240,000
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 15.58 14.47 15.25 13.11 10.84 7.68 10.16 33.08%
EPS 3.27 19.43 3.80 4.27 2.16 0.55 1.23 92.25%
DPS 2.75 7.30 4.00 1.75 2.30 0.30 0.50 212.55%
NAPS 1.33 1.37 1.21 1.19 1.17 1.16 1.15 10.20%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.825 0.995 0.65 0.615 0.565 0.585 0.61 -
P/RPS 5.30 6.88 4.26 4.69 5.21 7.62 6.00 -7.95%
P/EPS 25.24 5.12 17.10 14.42 26.16 107.19 49.77 -36.48%
EY 3.96 19.52 5.85 6.94 3.82 0.93 2.01 57.35%
DY 3.33 7.34 6.15 2.85 4.07 0.51 0.82 155.19%
P/NAPS 0.62 0.73 0.54 0.52 0.48 0.50 0.53 11.05%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 23/08/22 23/05/22 21/02/22 23/11/21 25/08/21 25/05/21 24/03/21 -
Price 0.795 1.01 0.945 0.715 0.59 0.60 0.585 -
P/RPS 5.10 6.98 6.20 5.45 5.44 7.82 5.76 -7.81%
P/EPS 24.32 5.20 24.86 16.76 27.32 109.94 47.73 -36.28%
EY 4.11 19.23 4.02 5.97 3.66 0.91 2.10 56.65%
DY 3.46 7.23 4.23 2.45 3.90 0.50 0.85 155.59%
P/NAPS 0.60 0.74 0.78 0.60 0.50 0.52 0.51 11.47%

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