[BPLANT] QoQ TTM Result on 30-Sep-2020 [#3]

Stock
[BPLANT] BOUSTEAD PLANTATIONS BHD
Announcement Date
23-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 24.95%
YoY- -1094.3%
Quarter Report
Latest QR
Upcoming QR
BPLANT's Result
BPLANT's Financial Summary
View:
Show?
TTM Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 848,017 772,296 763,048 714,530 648,090 604,980 577,203 29.26%
PBT 160,552 101,278 83,281 -144,112 -199,409 -120,042 -135,370 -
Tax -58,014 -43,392 -48,899 -23,855 -21,522 -29,796 -21,910 91.50%
NP 102,538 57,886 34,382 -167,967 -220,931 -149,838 -157,280 -
-
NP to SH 106,025 64,730 42,952 -157,228 -209,510 -137,362 -144,008 -
-
Tax Rate 36.13% 42.84% 58.72% - - - - -
Total Cost 745,479 714,410 728,666 882,497 869,021 754,818 734,483 0.99%
-
Net Worth 2,620,799 2,598,399 2,575,999 2,575,999 2,553,599 2,553,599 2,553,599 1.74%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div 80,639 29,120 22,400 11,200 - - 22,400 135.07%
Div Payout % 76.06% 44.99% 52.15% 0.00% - - 0.00% -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 2,620,799 2,598,399 2,575,999 2,575,999 2,553,599 2,553,599 2,553,599 1.74%
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
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 12.09% 7.50% 4.51% -23.51% -34.09% -24.77% -27.25% -
ROE 4.05% 2.49% 1.67% -6.10% -8.20% -5.38% -5.64% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 37.86 34.48 34.06 31.90 28.93 27.01 25.77 29.26%
EPS 4.73 2.89 1.92 -7.02 -9.35 -6.13 -6.43 -
DPS 3.60 1.30 1.00 0.50 0.00 0.00 1.00 135.07%
NAPS 1.17 1.16 1.15 1.15 1.14 1.14 1.14 1.74%
Adjusted Per Share Value based on latest NOSH - 2,240,000
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 37.86 34.48 34.06 31.90 28.93 27.01 25.77 29.26%
EPS 4.73 2.89 1.92 -7.02 -9.35 -6.13 -6.43 -
DPS 3.60 1.30 1.00 0.50 0.00 0.00 1.00 135.07%
NAPS 1.17 1.16 1.15 1.15 1.14 1.14 1.14 1.74%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.565 0.585 0.61 0.475 0.355 0.26 0.765 -
P/RPS 1.49 1.70 1.79 1.49 1.23 0.96 2.97 -36.88%
P/EPS 11.94 20.24 31.81 -6.77 -3.80 -4.24 -11.90 -
EY 8.38 4.94 3.14 -14.78 -26.35 -23.59 -8.40 -
DY 6.37 2.22 1.64 1.05 0.00 0.00 1.31 187.29%
P/NAPS 0.48 0.50 0.53 0.41 0.31 0.23 0.67 -19.95%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 25/08/21 25/05/21 24/03/21 23/11/20 25/08/20 02/06/20 25/02/20 -
Price 0.59 0.605 0.585 0.585 0.39 0.35 0.575 -
P/RPS 1.56 1.75 1.72 1.83 1.35 1.30 2.23 -21.21%
P/EPS 12.46 20.94 30.51 -8.33 -4.17 -5.71 -8.94 -
EY 8.02 4.78 3.28 -12.00 -23.98 -17.52 -11.18 -
DY 6.10 2.15 1.71 0.85 0.00 0.00 1.74 130.95%
P/NAPS 0.50 0.52 0.51 0.51 0.34 0.31 0.50 0.00%

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
Post a Comment