[BPLANT] QoQ TTM Result on 31-Dec-2021 [#4]

Stock
[BPLANT] BOUSTEAD PLANTATIONS BHD
Announcement Date
21-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 31.41%
YoY- 461.77%
Quarter Report
Latest QR
Upcoming QR
BPLANT's Result
BPLANT's Financial Summary
View:
Show?
TTM Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 1,254,860 1,308,382 1,202,203 1,049,984 936,111 848,017 772,296 38.16%
PBT 756,289 882,643 835,041 344,799 257,268 160,552 101,278 281.57%
Tax -165,418 -191,072 -168,200 -102,344 -74,742 -58,014 -43,392 143.83%
NP 590,871 691,571 666,841 242,455 182,526 102,538 57,886 369.89%
-
NP to SH 593,158 689,068 664,226 241,293 183,613 106,025 64,730 337.31%
-
Tax Rate 21.87% 21.65% 20.14% 29.68% 29.05% 36.13% 42.84% -
Total Cost 663,989 616,811 535,362 807,529 753,585 745,479 714,410 -4.75%
-
Net Worth 2,911,999 2,979,200 3,068,800 2,710,400 2,665,600 2,620,799 2,598,399 7.88%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 339,360 353,920 343,840 187,039 108,639 80,639 29,120 413.25%
Div Payout % 57.21% 51.36% 51.77% 77.52% 59.17% 76.06% 44.99% -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 2,911,999 2,979,200 3,068,800 2,710,400 2,665,600 2,620,799 2,598,399 7.88%
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
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 47.09% 52.86% 55.47% 23.09% 19.50% 12.09% 7.50% -
ROE 20.37% 23.13% 21.64% 8.90% 6.89% 4.05% 2.49% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 56.02 58.41 53.67 46.87 41.79 37.86 34.48 38.16%
EPS 26.48 30.76 29.65 10.77 8.20 4.73 2.89 337.28%
DPS 15.15 15.80 15.35 8.35 4.85 3.60 1.30 413.25%
NAPS 1.30 1.33 1.37 1.21 1.19 1.17 1.16 7.88%
Adjusted Per Share Value based on latest NOSH - 2,240,000
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 56.02 58.41 53.67 46.87 41.79 37.86 34.48 38.16%
EPS 26.48 30.76 29.65 10.77 8.20 4.73 2.89 337.28%
DPS 15.15 15.80 15.35 8.35 4.85 3.60 1.30 413.25%
NAPS 1.30 1.33 1.37 1.21 1.19 1.17 1.16 7.88%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.605 0.825 0.995 0.65 0.615 0.565 0.585 -
P/RPS 1.08 1.41 1.85 1.39 1.47 1.49 1.70 -26.07%
P/EPS 2.28 2.68 3.36 6.03 7.50 11.94 20.24 -76.64%
EY 43.77 37.29 29.80 16.57 13.33 8.38 4.94 327.61%
DY 25.04 19.15 15.43 12.85 7.89 6.37 2.22 402.20%
P/NAPS 0.47 0.62 0.73 0.54 0.52 0.48 0.50 -4.03%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 22/11/22 23/08/22 23/05/22 21/02/22 23/11/21 25/08/21 25/05/21 -
Price 0.67 0.795 1.01 0.945 0.715 0.59 0.605 -
P/RPS 1.20 1.36 1.88 2.02 1.71 1.56 1.75 -22.22%
P/EPS 2.53 2.58 3.41 8.77 8.72 12.46 20.94 -75.52%
EY 39.52 38.69 29.36 11.40 11.46 8.02 4.78 308.35%
DY 22.61 19.87 15.20 8.84 6.78 6.10 2.15 379.31%
P/NAPS 0.52 0.60 0.74 0.78 0.60 0.50 0.52 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