[BPLANT] QoQ Quarter Result on 31-Mar-2022 [#1]

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
View:
Show?
Quarter Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 324,156 341,495 293,773 242,779 171,937 227,622 205,679 35.46%
PBT 509,519 137,213 124,265 64,044 19,277 49,682 27,549 600.60%
Tax -73,973 -50,735 -28,395 -15,097 -8,117 -23,133 -11,667 242.95%
NP 435,546 86,478 95,870 48,947 11,160 26,549 15,882 811.23%
-
NP to SH 435,158 85,135 95,558 48,375 12,225 27,455 17,970 738.64%
-
Tax Rate 14.52% 36.98% 22.85% 23.57% 42.11% 46.56% 42.35% -
Total Cost -111,390 255,017 197,903 193,832 160,777 201,073 189,797 -
-
Net Worth 3,068,800 2,710,400 2,665,600 2,620,799 2,598,399 2,575,999 2,575,999 12.39%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div 163,520 89,600 39,200 51,519 6,720 11,200 11,200 498.33%
Div Payout % 37.58% 105.24% 41.02% 106.50% 54.97% 40.79% 62.33% -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 3,068,800 2,710,400 2,665,600 2,620,799 2,598,399 2,575,999 2,575,999 12.39%
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
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 134.36% 25.32% 32.63% 20.16% 6.49% 11.66% 7.72% -
ROE 14.18% 3.14% 3.58% 1.85% 0.47% 1.07% 0.70% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 14.47 15.25 13.11 10.84 7.68 10.16 9.18 35.47%
EPS 19.43 3.80 4.27 2.16 0.55 1.23 0.80 740.29%
DPS 7.30 4.00 1.75 2.30 0.30 0.50 0.50 498.33%
NAPS 1.37 1.21 1.19 1.17 1.16 1.15 1.15 12.39%
Adjusted Per Share Value based on latest NOSH - 2,240,000
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 14.47 15.25 13.11 10.84 7.68 10.16 9.18 35.47%
EPS 19.43 3.80 4.27 2.16 0.55 1.23 0.80 740.29%
DPS 7.30 4.00 1.75 2.30 0.30 0.50 0.50 498.33%
NAPS 1.37 1.21 1.19 1.17 1.16 1.15 1.15 12.39%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.995 0.65 0.615 0.565 0.585 0.61 0.475 -
P/RPS 6.88 4.26 4.69 5.21 7.62 6.00 5.17 21.00%
P/EPS 5.12 17.10 14.42 26.16 107.19 49.77 59.21 -80.47%
EY 19.52 5.85 6.94 3.82 0.93 2.01 1.69 411.73%
DY 7.34 6.15 2.85 4.07 0.51 0.82 1.05 266.03%
P/NAPS 0.73 0.54 0.52 0.48 0.50 0.53 0.41 46.95%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 23/05/22 21/02/22 23/11/21 25/08/21 25/05/21 24/03/21 23/11/20 -
Price 1.01 0.945 0.715 0.59 0.60 0.585 0.585 -
P/RPS 6.98 6.20 5.45 5.44 7.82 5.76 6.37 6.29%
P/EPS 5.20 24.86 16.76 27.32 109.94 47.73 72.92 -82.83%
EY 19.23 4.02 5.97 3.66 0.91 2.10 1.37 482.82%
DY 7.23 4.23 2.45 3.90 0.50 0.85 0.85 317.23%
P/NAPS 0.74 0.78 0.60 0.50 0.52 0.51 0.51 28.19%

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