[BPLANT] QoQ TTM Result on 31-Mar-2022 [#1]

Stock
[BPLANT] BOUSTEAD PLANTATIONS BHD
Announcement Date
23-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 175.28%
YoY- 926.15%
Quarter Report
Latest QR
Upcoming QR
BPLANT's Result
BPLANT's Financial Summary
View:
Show?
TTM Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 1,176,948 1,254,860 1,308,382 1,202,203 1,049,984 936,111 848,017 24.34%
PBT 729,007 756,289 882,643 835,041 344,799 257,268 160,552 173.45%
Tax -140,211 -165,418 -191,072 -168,200 -102,344 -74,742 -58,014 79.80%
NP 588,796 590,871 691,571 666,841 242,455 182,526 102,538 219.64%
-
NP to SH 595,311 593,158 689,068 664,226 241,293 183,613 106,025 214.91%
-
Tax Rate 19.23% 21.87% 21.65% 20.14% 29.68% 29.05% 36.13% -
Total Cost 588,152 663,989 616,811 535,362 807,529 753,585 745,479 -14.58%
-
Net Worth 2,979,200 2,911,999 2,979,200 3,068,800 2,710,400 2,665,600 2,620,799 8.89%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 323,680 339,360 353,920 343,840 187,039 108,639 80,639 151.93%
Div Payout % 54.37% 57.21% 51.36% 51.77% 77.52% 59.17% 76.06% -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 2,979,200 2,911,999 2,979,200 3,068,800 2,710,400 2,665,600 2,620,799 8.89%
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
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 50.03% 47.09% 52.86% 55.47% 23.09% 19.50% 12.09% -
ROE 19.98% 20.37% 23.13% 21.64% 8.90% 6.89% 4.05% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 52.54 56.02 58.41 53.67 46.87 41.79 37.86 24.34%
EPS 26.58 26.48 30.76 29.65 10.77 8.20 4.73 215.08%
DPS 14.45 15.15 15.80 15.35 8.35 4.85 3.60 151.92%
NAPS 1.33 1.30 1.33 1.37 1.21 1.19 1.17 8.89%
Adjusted Per Share Value based on latest NOSH - 2,240,000
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 52.54 56.02 58.41 53.67 46.87 41.79 37.86 24.34%
EPS 26.58 26.48 30.76 29.65 10.77 8.20 4.73 215.08%
DPS 14.45 15.15 15.80 15.35 8.35 4.85 3.60 151.92%
NAPS 1.33 1.30 1.33 1.37 1.21 1.19 1.17 8.89%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.645 0.605 0.825 0.995 0.65 0.615 0.565 -
P/RPS 1.23 1.08 1.41 1.85 1.39 1.47 1.49 -11.96%
P/EPS 2.43 2.28 2.68 3.36 6.03 7.50 11.94 -65.30%
EY 41.20 43.77 37.29 29.80 16.57 13.33 8.38 188.29%
DY 22.40 25.04 19.15 15.43 12.85 7.89 6.37 130.71%
P/NAPS 0.48 0.47 0.62 0.73 0.54 0.52 0.48 0.00%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 21/02/23 22/11/22 23/08/22 23/05/22 21/02/22 23/11/21 25/08/21 -
Price 0.685 0.67 0.795 1.01 0.945 0.715 0.59 -
P/RPS 1.30 1.20 1.36 1.88 2.02 1.71 1.56 -11.41%
P/EPS 2.58 2.53 2.58 3.41 8.77 8.72 12.46 -64.89%
EY 38.80 39.52 38.69 29.36 11.40 11.46 8.02 185.22%
DY 21.09 22.61 19.87 15.20 8.84 6.78 6.10 128.13%
P/NAPS 0.52 0.52 0.60 0.74 0.78 0.60 0.50 2.64%

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