[BPLANT] QoQ TTM Result on 31-Mar-2021 [#1]

Stock
[BPLANT] BOUSTEAD PLANTATIONS BHD
Announcement Date
25-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 50.7%
YoY- 147.12%
Quarter Report
Latest QR
Upcoming QR
BPLANT's Result
BPLANT's Financial Summary
View:
Show?
TTM Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 1,049,984 936,111 848,017 772,296 763,048 714,530 648,090 37.82%
PBT 344,799 257,268 160,552 101,278 83,281 -144,112 -199,409 -
Tax -102,344 -74,742 -58,014 -43,392 -48,899 -23,855 -21,522 181.98%
NP 242,455 182,526 102,538 57,886 34,382 -167,967 -220,931 -
-
NP to SH 241,293 183,613 106,025 64,730 42,952 -157,228 -209,510 -
-
Tax Rate 29.68% 29.05% 36.13% 42.84% 58.72% - - -
Total Cost 807,529 753,585 745,479 714,410 728,666 882,497 869,021 -4.76%
-
Net Worth 2,710,400 2,665,600 2,620,799 2,598,399 2,575,999 2,575,999 2,553,599 4.04%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 187,039 108,639 80,639 29,120 22,400 11,200 - -
Div Payout % 77.52% 59.17% 76.06% 44.99% 52.15% 0.00% - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 2,710,400 2,665,600 2,620,799 2,598,399 2,575,999 2,575,999 2,553,599 4.04%
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
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 23.09% 19.50% 12.09% 7.50% 4.51% -23.51% -34.09% -
ROE 8.90% 6.89% 4.05% 2.49% 1.67% -6.10% -8.20% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 46.87 41.79 37.86 34.48 34.06 31.90 28.93 37.82%
EPS 10.77 8.20 4.73 2.89 1.92 -7.02 -9.35 -
DPS 8.35 4.85 3.60 1.30 1.00 0.50 0.00 -
NAPS 1.21 1.19 1.17 1.16 1.15 1.15 1.14 4.04%
Adjusted Per Share Value based on latest NOSH - 2,240,000
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 46.87 41.79 37.86 34.48 34.06 31.90 28.93 37.82%
EPS 10.77 8.20 4.73 2.89 1.92 -7.02 -9.35 -
DPS 8.35 4.85 3.60 1.30 1.00 0.50 0.00 -
NAPS 1.21 1.19 1.17 1.16 1.15 1.15 1.14 4.04%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.65 0.615 0.565 0.585 0.61 0.475 0.355 -
P/RPS 1.39 1.47 1.49 1.70 1.79 1.49 1.23 8.47%
P/EPS 6.03 7.50 11.94 20.24 31.81 -6.77 -3.80 -
EY 16.57 13.33 8.38 4.94 3.14 -14.78 -26.35 -
DY 12.85 7.89 6.37 2.22 1.64 1.05 0.00 -
P/NAPS 0.54 0.52 0.48 0.50 0.53 0.41 0.31 44.62%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 21/02/22 23/11/21 25/08/21 25/05/21 24/03/21 23/11/20 25/08/20 -
Price 0.945 0.715 0.59 0.605 0.585 0.585 0.39 -
P/RPS 2.02 1.71 1.56 1.75 1.72 1.83 1.35 30.72%
P/EPS 8.77 8.72 12.46 20.94 30.51 -8.33 -4.17 -
EY 11.40 11.46 8.02 4.78 3.28 -12.00 -23.98 -
DY 8.84 6.78 6.10 2.15 1.71 0.85 0.00 -
P/NAPS 0.78 0.60 0.50 0.52 0.51 0.51 0.34 73.68%

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