[BPLANT] QoQ 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- 411.14%
YoY- 3459.57%
Quarter Report
Latest QR
Upcoming QR
BPLANT's Result
BPLANT's Financial Summary
View:
Show?
Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 263,583 240,251 348,958 324,156 341,495 293,773 242,779 5.61%
PBT 109,931 -2,089 111,646 509,519 137,213 124,265 64,044 43.21%
Tax -25,528 -2,741 -37,969 -73,973 -50,735 -28,395 -15,097 41.79%
NP 84,403 -4,830 73,677 435,546 86,478 95,870 48,947 43.65%
-
NP to SH 87,288 -352 73,217 435,158 85,135 95,558 48,375 48.05%
-
Tax Rate 23.22% - 34.01% 14.52% 36.98% 22.85% 23.57% -
Total Cost 179,180 245,081 275,281 -111,390 255,017 197,903 193,832 -5.09%
-
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 73,919 24,640 61,600 163,520 89,600 39,200 51,519 27.12%
Div Payout % 84.69% 0.00% 84.13% 37.58% 105.24% 41.02% 106.50% -
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 32.02% -2.01% 21.11% 134.36% 25.32% 32.63% 20.16% -
ROE 2.93% -0.01% 2.46% 14.18% 3.14% 3.58% 1.85% -
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 11.77 10.73 15.58 14.47 15.25 13.11 10.84 5.62%
EPS 3.90 -0.02 3.27 19.43 3.80 4.27 2.16 48.11%
DPS 3.30 1.10 2.75 7.30 4.00 1.75 2.30 27.12%
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 11.77 10.73 15.58 14.47 15.25 13.11 10.84 5.62%
EPS 3.90 -0.02 3.27 19.43 3.80 4.27 2.16 48.11%
DPS 3.30 1.10 2.75 7.30 4.00 1.75 2.30 27.12%
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 5.48 5.64 5.30 6.88 4.26 4.69 5.21 3.41%
P/EPS 16.55 -3,850.00 25.24 5.12 17.10 14.42 26.16 -26.24%
EY 6.04 -0.03 3.96 19.52 5.85 6.94 3.82 35.60%
DY 5.12 1.82 3.33 7.34 6.15 2.85 4.07 16.48%
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 5.82 6.25 5.10 6.98 6.20 5.45 5.44 4.59%
P/EPS 17.58 -4,263.64 24.32 5.20 24.86 16.76 27.32 -25.40%
EY 5.69 -0.02 4.11 19.23 4.02 5.97 3.66 34.09%
DY 4.82 1.64 3.46 7.23 4.23 2.45 3.90 15.12%
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