[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

BPLANT's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	CAGR
TTM Result
Revenue	1,176,948	1,254,860	1,308,382	1,202,203	1,049,984	936,111	848,017	24.34%
YoY %	-6.21%	-4.09%	8.83%	14.50%	12.16%	10.39%	-	-
Horiz. %	138.79%	147.98%	154.29%	141.77%	123.82%	110.39%	100.00%	-
PBT	729,007	756,289	882,643	835,041	344,799	257,268	160,552	173.45%
YoY %	-3.61%	-14.32%	5.70%	142.18%	34.02%	60.24%	-	-
Horiz. %	454.06%	471.06%	549.76%	520.11%	214.76%	160.24%	100.00%	-
Tax	-140,211	-165,418	-191,072	-168,200	-102,344	-74,742	-58,014	79.80%
YoY %	15.24%	13.43%	-13.60%	-64.35%	-36.93%	-28.83%	-	-
Horiz. %	241.68%	285.13%	329.35%	289.93%	176.41%	128.83%	100.00%	-
NP	588,796	590,871	691,571	666,841	242,455	182,526	102,538	219.64%
YoY %	-0.35%	-14.56%	3.71%	175.04%	32.83%	78.01%	-	-
Horiz. %	574.22%	576.25%	674.45%	650.34%	236.45%	178.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	595,311	593,158	689,068	664,226	241,293	183,613	106,025	214.91%
YoY %	0.36%	-13.92%	3.74%	175.28%	31.41%	73.18%	-	-
Horiz. %	561.48%	559.45%	649.91%	626.48%	227.58%	173.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.23%	21.87%	21.65%	20.14%	29.68%	29.05%	36.13%	-
YoY %	-12.07%	1.02%	7.50%	-32.14%	2.17%	-19.60%	-	-
Horiz. %	53.22%	60.53%	59.92%	55.74%	82.15%	80.40%	100.00%	-
Total Cost	588,152	663,989	616,811	535,362	807,529	753,585	745,479	-14.58%
YoY %	-11.42%	7.65%	15.21%	-33.70%	7.16%	1.09%	-	-
Horiz. %	78.90%	89.07%	82.74%	71.81%	108.32%	101.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
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%
YoY %	2.31%	-2.26%	-2.92%	13.22%	1.68%	1.71%	-	-
Horiz. %	113.68%	111.11%	113.68%	117.09%	103.42%	101.71%	100.00%	-

	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	CAGR
Dividend
Div	323,680	339,360	353,920	343,840	187,039	108,639	80,639	151.93%
YoY %	-4.62%	-4.11%	2.93%	83.83%	72.17%	34.72%	-	-
Horiz. %	401.39%	420.84%	438.89%	426.39%	231.95%	134.72%	100.00%	-
Div Payout %	54.37%	57.21%	51.36%	51.77%	77.52%	59.17%	76.06%	-
YoY %	-4.96%	11.39%	-0.79%	-33.22%	31.01%	-22.21%	-	-
Horiz. %	71.48%	75.22%	67.53%	68.06%	101.92%	77.79%	100.00%	-

	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	CAGR
Equity
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%
YoY %	2.31%	-2.26%	-2.92%	13.22%	1.68%	1.71%	-	-
Horiz. %	113.68%	111.11%	113.68%	117.09%	103.42%	101.71%	100.00%	-
NOSH	2,240,000	2,240,000	2,240,000	2,240,000	2,240,000	2,240,000	2,240,000	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	CAGR
Ratio Analysis
NP Margin	50.03%	47.09%	52.86%	55.47%	23.09%	19.50%	12.09%	-
YoY %	6.24%	-10.92%	-4.71%	140.23%	18.41%	61.29%	-	-
Horiz. %	413.81%	389.50%	437.22%	458.81%	190.98%	161.29%	100.00%	-
ROE	19.98%	20.37%	23.13%	21.64%	8.90%	6.89%	4.05%	-
YoY %	-1.91%	-11.93%	6.89%	143.15%	29.17%	70.12%	-	-
Horiz. %	493.33%	502.96%	571.11%	534.32%	219.75%	170.12%	100.00%	-

	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	CAGR
Per Share
RPS	52.54	56.02	58.41	53.67	46.87	41.79	37.86	24.34%
YoY %	-6.21%	-4.09%	8.83%	14.51%	12.16%	10.38%	-	-
Horiz. %	138.77%	147.97%	154.28%	141.76%	123.80%	110.38%	100.00%	-
EPS	26.58	26.48	30.76	29.65	10.77	8.20	4.73	215.08%
YoY %	0.38%	-13.91%	3.74%	175.30%	31.34%	73.36%	-	-
Horiz. %	561.95%	559.83%	650.32%	626.85%	227.70%	173.36%	100.00%	-
DPS	14.45	15.15	15.80	15.35	8.35	4.85	3.60	151.92%
YoY %	-4.62%	-4.11%	2.93%	83.83%	72.16%	34.72%	-	-
Horiz. %	401.39%	420.83%	438.89%	426.39%	231.94%	134.72%	100.00%	-
NAPS	1.33	1.30	1.33	1.37	1.21	1.19	1.17	8.89%
YoY %	2.31%	-2.26%	-2.92%	13.22%	1.68%	1.71%	-	-
Horiz. %	113.68%	111.11%	113.68%	117.09%	103.42%	101.71%	100.00%	-

	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	CAGR
Adjusted Per Share Value based on latest NOSH - 2,240,000
RPS	52.54	56.02	58.41	53.67	46.87	41.79	37.86	24.34%
YoY %	-6.21%	-4.09%	8.83%	14.51%	12.16%	10.38%	-	-
Horiz. %	138.77%	147.97%	154.28%	141.76%	123.80%	110.38%	100.00%	-
EPS	26.58	26.48	30.76	29.65	10.77	8.20	4.73	215.08%
YoY %	0.38%	-13.91%	3.74%	175.30%	31.34%	73.36%	-	-
Horiz. %	561.95%	559.83%	650.32%	626.85%	227.70%	173.36%	100.00%	-
DPS	14.45	15.15	15.80	15.35	8.35	4.85	3.60	151.92%
YoY %	-4.62%	-4.11%	2.93%	83.83%	72.16%	34.72%	-	-
Horiz. %	401.39%	420.83%	438.89%	426.39%	231.94%	134.72%	100.00%	-
NAPS	1.33	1.30	1.33	1.37	1.21	1.19	1.17	8.89%
YoY %	2.31%	-2.26%	-2.92%	13.22%	1.68%	1.71%	-	-
Horiz. %	113.68%	111.11%	113.68%	117.09%	103.42%	101.71%	100.00%	-

	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	13.89%	-23.40%	-23.78%	33.09%	-5.44%	-1.34%	-	-
Horiz. %	82.55%	72.48%	94.63%	124.16%	93.29%	98.66%	100.00%	-
P/EPS	2.43	2.28	2.68	3.36	6.03	7.50	11.94	-65.30%
YoY %	6.58%	-14.93%	-20.24%	-44.28%	-19.60%	-37.19%	-	-
Horiz. %	20.35%	19.10%	22.45%	28.14%	50.50%	62.81%	100.00%	-
EY	41.20	43.77	37.29	29.80	16.57	13.33	8.38	188.29%
YoY %	-5.87%	17.38%	25.13%	79.84%	24.31%	59.07%	-	-
Horiz. %	491.65%	522.32%	444.99%	355.61%	197.73%	159.07%	100.00%	-
DY	22.40	25.04	19.15	15.43	12.85	7.89	6.37	130.71%
YoY %	-10.54%	30.76%	24.11%	20.08%	62.86%	23.86%	-	-
Horiz. %	351.65%	393.09%	300.63%	242.23%	201.73%	123.86%	100.00%	-
P/NAPS	0.48	0.47	0.62	0.73	0.54	0.52	0.48	0.00%
YoY %	2.13%	-24.19%	-15.07%	35.19%	3.85%	8.33%	-	-
Horiz. %	100.00%	97.92%	129.17%	152.08%	112.50%	108.33%	100.00%	-

	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	CAGR
Price Multiplier on Announcement Date
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%
YoY %	8.33%	-11.76%	-27.66%	-6.93%	18.13%	9.62%	-	-
Horiz. %	83.33%	76.92%	87.18%	120.51%	129.49%	109.62%	100.00%	-
P/EPS	2.58	2.53	2.58	3.41	8.77	8.72	12.46	-64.89%
YoY %	1.98%	-1.94%	-24.34%	-61.12%	0.57%	-30.02%	-	-
Horiz. %	20.71%	20.30%	20.71%	27.37%	70.39%	69.98%	100.00%	-
EY	38.80	39.52	38.69	29.36	11.40	11.46	8.02	185.22%
YoY %	-1.82%	2.15%	31.78%	157.54%	-0.52%	42.89%	-	-
Horiz. %	483.79%	492.77%	482.42%	366.08%	142.14%	142.89%	100.00%	-
DY	21.09	22.61	19.87	15.20	8.84	6.78	6.10	128.13%
YoY %	-6.72%	13.79%	30.72%	71.95%	30.38%	11.15%	-	-
Horiz. %	345.74%	370.66%	325.74%	249.18%	144.92%	111.15%	100.00%	-
P/NAPS	0.52	0.52	0.60	0.74	0.78	0.60	0.50	2.64%
YoY %	0.00%	-13.33%	-18.92%	-5.13%	30.00%	20.00%	-	-
Horiz. %	104.00%	104.00%	120.00%	148.00%	156.00%	120.00%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos