[BPLANT] QoQ TTM 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- 3.74%

YoY- 549.91%

Quarter Report

BPLANT's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	CAGR
TTM Result
Revenue	1,052,535	1,176,948	1,254,860	1,308,382	1,202,203	1,049,984	936,111	8.13%
YoY %	-10.57%	-6.21%	-4.09%	8.83%	14.50%	12.16%	-	-
Horiz. %	112.44%	125.73%	134.05%	139.77%	128.43%	112.16%	100.00%	-
PBT	232,959	729,007	756,289	882,643	835,041	344,799	257,268	-6.40%
YoY %	-68.04%	-3.61%	-14.32%	5.70%	142.18%	34.02%	-	-
Horiz. %	90.55%	283.36%	293.97%	343.08%	324.58%	134.02%	100.00%	-
Tax	-76,705	-140,211	-165,418	-191,072	-168,200	-102,344	-74,742	1.74%
YoY %	45.29%	15.24%	13.43%	-13.60%	-64.35%	-36.93%	-	-
Horiz. %	102.63%	187.59%	221.32%	255.64%	225.04%	136.93%	100.00%	-
NP	156,254	588,796	590,871	691,571	666,841	242,455	182,526	-9.85%
YoY %	-73.46%	-0.35%	-14.56%	3.71%	175.04%	32.83%	-	-
Horiz. %	85.61%	322.58%	323.72%	378.89%	365.34%	132.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	165,368	595,311	593,158	689,068	664,226	241,293	183,613	-6.74%
YoY %	-72.22%	0.36%	-13.92%	3.74%	175.28%	31.41%	-	-
Horiz. %	90.06%	324.22%	323.05%	375.28%	361.75%	131.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	32.93%	19.23%	21.87%	21.65%	20.14%	29.68%	29.05%	-
YoY %	71.24%	-12.07%	1.02%	7.50%	-32.14%	2.17%	-	-
Horiz. %	113.36%	66.20%	75.28%	74.53%	69.33%	102.17%	100.00%	-
Total Cost	896,281	588,152	663,989	616,811	535,362	807,529	753,585	12.26%
YoY %	52.39%	-11.42%	7.65%	15.21%	-33.70%	7.16%	-	-
Horiz. %	118.94%	78.05%	88.11%	81.85%	71.04%	107.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
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%
YoY %	-2.26%	2.31%	-2.26%	-2.92%	13.22%	1.68%	-	-
Horiz. %	109.24%	111.76%	109.24%	111.76%	115.13%	101.68%	100.00%	-

	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	CAGR
Dividend
Div	182,559	323,680	339,360	353,920	343,840	187,039	108,639	41.38%
YoY %	-43.60%	-4.62%	-4.11%	2.93%	83.83%	72.17%	-	-
Horiz. %	168.04%	297.94%	312.37%	325.78%	316.50%	172.17%	100.00%	-
Div Payout %	110.40%	54.37%	57.21%	51.36%	51.77%	77.52%	59.17%	-
YoY %	103.05%	-4.96%	11.39%	-0.79%	-33.22%	31.01%	-	-
Horiz. %	186.58%	91.89%	96.69%	86.80%	87.49%	131.01%	100.00%	-

	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	CAGR
Equity
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%
YoY %	-2.26%	2.31%	-2.26%	-2.92%	13.22%	1.68%	-	-
Horiz. %	109.24%	111.76%	109.24%	111.76%	115.13%	101.68%	100.00%	-
NOSH	2,240,000	2,240,000	2,240,000	2,240,000	2,240,000	2,240,000	2,240,000	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	CAGR
Ratio Analysis
NP Margin	14.85%	50.03%	47.09%	52.86%	55.47%	23.09%	19.50%	-
YoY %	-70.32%	6.24%	-10.92%	-4.71%	140.23%	18.41%	-	-
Horiz. %	76.15%	256.56%	241.49%	271.08%	284.46%	118.41%	100.00%	-
ROE	5.68%	19.98%	20.37%	23.13%	21.64%	8.90%	6.89%	-
YoY %	-71.57%	-1.91%	-11.93%	6.89%	143.15%	29.17%	-	-
Horiz. %	82.44%	289.99%	295.65%	335.70%	314.08%	129.17%	100.00%	-

	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	CAGR
Per Share
RPS	46.99	52.54	56.02	58.41	53.67	46.87	41.79	8.14%
YoY %	-10.56%	-6.21%	-4.09%	8.83%	14.51%	12.16%	-	-
Horiz. %	112.44%	125.72%	134.05%	139.77%	128.43%	112.16%	100.00%	-
EPS	7.38	26.58	26.48	30.76	29.65	10.77	8.20	-6.78%
YoY %	-72.23%	0.38%	-13.91%	3.74%	175.30%	31.34%	-	-
Horiz. %	90.00%	324.15%	322.93%	375.12%	361.59%	131.34%	100.00%	-
DPS	8.15	14.45	15.15	15.80	15.35	8.35	4.85	41.38%
YoY %	-43.60%	-4.62%	-4.11%	2.93%	83.83%	72.16%	-	-
Horiz. %	168.04%	297.94%	312.37%	325.77%	316.49%	172.16%	100.00%	-
NAPS	1.30	1.33	1.30	1.33	1.37	1.21	1.19	6.07%
YoY %	-2.26%	2.31%	-2.26%	-2.92%	13.22%	1.68%	-	-
Horiz. %	109.24%	111.76%	109.24%	111.76%	115.13%	101.68%	100.00%	-

	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	CAGR
Adjusted Per Share Value based on latest NOSH - 2,240,000
RPS	46.99	52.54	56.02	58.41	53.67	46.87	41.79	8.14%
YoY %	-10.56%	-6.21%	-4.09%	8.83%	14.51%	12.16%	-	-
Horiz. %	112.44%	125.72%	134.05%	139.77%	128.43%	112.16%	100.00%	-
EPS	7.38	26.58	26.48	30.76	29.65	10.77	8.20	-6.78%
YoY %	-72.23%	0.38%	-13.91%	3.74%	175.30%	31.34%	-	-
Horiz. %	90.00%	324.15%	322.93%	375.12%	361.59%	131.34%	100.00%	-
DPS	8.15	14.45	15.15	15.80	15.35	8.35	4.85	41.38%
YoY %	-43.60%	-4.62%	-4.11%	2.93%	83.83%	72.16%	-	-
Horiz. %	168.04%	297.94%	312.37%	325.77%	316.49%	172.16%	100.00%	-
NAPS	1.30	1.33	1.30	1.33	1.37	1.21	1.19	6.07%
YoY %	-2.26%	2.31%	-2.26%	-2.92%	13.22%	1.68%	-	-
Horiz. %	109.24%	111.76%	109.24%	111.76%	115.13%	101.68%	100.00%	-

	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	CAGR
Price Multiplier on Financial Quarter End Date
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	1.51	1.23	1.08	1.41	1.85	1.39	1.47	1.80%
YoY %	22.76%	13.89%	-23.40%	-23.78%	33.09%	-5.44%	-	-
Horiz. %	102.72%	83.67%	73.47%	95.92%	125.85%	94.56%	100.00%	-
P/EPS	9.62	2.43	2.28	2.68	3.36	6.03	7.50	18.07%
YoY %	295.88%	6.58%	-14.93%	-20.24%	-44.28%	-19.60%	-	-
Horiz. %	128.27%	32.40%	30.40%	35.73%	44.80%	80.40%	100.00%	-
EY	10.40	41.20	43.77	37.29	29.80	16.57	13.33	-15.26%
YoY %	-74.76%	-5.87%	17.38%	25.13%	79.84%	24.31%	-	-
Horiz. %	78.02%	309.08%	328.36%	279.74%	223.56%	124.31%	100.00%	-
DY	11.48	22.40	25.04	19.15	15.43	12.85	7.89	28.43%
YoY %	-48.75%	-10.54%	30.76%	24.11%	20.08%	62.86%	-	-
Horiz. %	145.50%	283.90%	317.36%	242.71%	195.56%	162.86%	100.00%	-
P/NAPS	0.55	0.48	0.47	0.62	0.73	0.54	0.52	3.81%
YoY %	14.58%	2.13%	-24.19%	-15.07%	35.19%	3.85%	-	-
Horiz. %	105.77%	92.31%	90.38%	119.23%	140.38%	103.85%	100.00%	-

	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	CAGR
Price Multiplier on Announcement Date
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	1.62	1.30	1.20	1.36	1.88	2.02	1.71	-3.54%
YoY %	24.62%	8.33%	-11.76%	-27.66%	-6.93%	18.13%	-	-
Horiz. %	94.74%	76.02%	70.18%	79.53%	109.94%	118.13%	100.00%	-
P/EPS	10.29	2.58	2.53	2.58	3.41	8.77	8.72	11.68%
YoY %	298.84%	1.98%	-1.94%	-24.34%	-61.12%	0.57%	-	-
Horiz. %	118.00%	29.59%	29.01%	29.59%	39.11%	100.57%	100.00%	-
EY	9.71	38.80	39.52	38.69	29.36	11.40	11.46	-10.46%
YoY %	-74.97%	-1.82%	2.15%	31.78%	157.54%	-0.52%	-	-
Horiz. %	84.73%	338.57%	344.85%	337.61%	256.20%	99.48%	100.00%	-
DY	10.72	21.09	22.61	19.87	15.20	8.84	6.78	35.75%
YoY %	-49.17%	-6.72%	13.79%	30.72%	71.95%	30.38%	-	-
Horiz. %	158.11%	311.06%	333.48%	293.07%	224.19%	130.38%	100.00%	-
P/NAPS	0.58	0.52	0.52	0.60	0.74	0.78	0.60	-2.23%
YoY %	11.54%	0.00%	-13.33%	-18.92%	-5.13%	30.00%	-	-
Horiz. %	96.67%	86.67%	86.67%	100.00%	123.33%	130.00%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos