[BPLANT] QoQ TTM Result on 30-Jun-2023 [#2]

Announcement Date
24-Aug-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Jun-2023 [#2]
Profit Trend
QoQ- -47.61%
YoY- -87.43%
Quarter Report
View:
Show?
TTM Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 867,105 904,810 1,052,535 1,176,948 1,254,860 1,308,382 1,202,203 -19.55%
PBT 137,850 115,114 232,959 729,007 756,289 882,643 835,041 -69.87%
Tax -44,044 -40,062 -76,705 -140,211 -165,418 -191,072 -168,200 -59.03%
NP 93,806 75,052 156,254 588,796 590,871 691,571 666,841 -72.91%
-
NP to SH 102,200 86,632 165,368 595,311 593,158 689,068 664,226 -71.25%
-
Tax Rate 31.95% 34.80% 32.93% 19.23% 21.87% 21.65% 20.14% -
Total Cost 773,299 829,758 896,281 588,152 663,989 616,811 535,362 27.75%
-
Net Worth 2,889,599 2,867,199 2,911,999 2,979,200 2,911,999 2,979,200 3,068,800 -3.92%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div 96,319 120,959 182,559 323,680 339,360 353,920 343,840 -57.15%
Div Payout % 94.25% 139.63% 110.40% 54.37% 57.21% 51.36% 51.77% -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 2,889,599 2,867,199 2,911,999 2,979,200 2,911,999 2,979,200 3,068,800 -3.92%
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
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 10.82% 8.29% 14.85% 50.03% 47.09% 52.86% 55.47% -
ROE 3.54% 3.02% 5.68% 19.98% 20.37% 23.13% 21.64% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 38.71 40.39 46.99 52.54 56.02 58.41 53.67 -19.55%
EPS 4.56 3.87 7.38 26.58 26.48 30.76 29.65 -71.26%
DPS 4.30 5.40 8.15 14.45 15.15 15.80 15.35 -57.15%
NAPS 1.29 1.28 1.30 1.33 1.30 1.33 1.37 -3.92%
Adjusted Per Share Value based on latest NOSH - 2,240,000
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 38.71 40.39 46.99 52.54 56.02 58.41 53.67 -19.55%
EPS 4.56 3.87 7.38 26.58 26.48 30.76 29.65 -71.26%
DPS 4.30 5.40 8.15 14.45 15.15 15.80 15.35 -57.15%
NAPS 1.29 1.28 1.30 1.33 1.30 1.33 1.37 -3.92%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 1.46 0.925 0.71 0.645 0.605 0.825 0.995 -
P/RPS 3.77 2.29 1.51 1.23 1.08 1.41 1.85 60.66%
P/EPS 32.00 23.92 9.62 2.43 2.28 2.68 3.36 348.68%
EY 3.13 4.18 10.40 41.20 43.77 37.29 29.80 -77.70%
DY 2.95 5.84 11.48 22.40 25.04 19.15 15.43 -66.77%
P/NAPS 1.13 0.72 0.55 0.48 0.47 0.62 0.73 33.77%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 22/11/23 24/08/23 23/05/23 21/02/23 22/11/22 23/08/22 23/05/22 -
Price 1.53 1.37 0.76 0.685 0.67 0.795 1.01 -
P/RPS 3.95 3.39 1.62 1.30 1.20 1.36 1.88 63.96%
P/EPS 33.53 35.42 10.29 2.58 2.53 2.58 3.41 358.33%
EY 2.98 2.82 9.71 38.80 39.52 38.69 29.36 -78.21%
DY 2.81 3.94 10.72 21.09 22.61 19.87 15.20 -67.51%
P/NAPS 1.19 1.07 0.58 0.52 0.52 0.60 0.74 37.22%

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