[BPLANT] YoY Annualized Quarter Result on 30-Jun-2022 [#2]

Announcement Date
23-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- -41.59%
YoY- 738.9%
Quarter Report
View:
Show?
Annualized Quarter Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 801,950 1,346,228 829,432 659,494 517,720 592,712 717,014 1.88%
PBT 14,544 1,242,330 166,642 12,100 140,178 -36,816 171,698 -33.71%
Tax -23,586 -223,884 -46,428 -28,198 -28,974 -11,368 -41,196 -8.87%
NP -9,042 1,018,446 120,214 -16,098 111,204 -48,184 130,502 -
-
NP to SH -608 1,016,750 121,200 -4,946 126,058 -33,960 132,742 -
-
Tax Rate 162.17% 18.02% 27.86% 233.04% 20.67% - 23.99% -
Total Cost 810,992 327,782 709,218 675,592 406,516 640,896 586,512 5.54%
-
Net Worth 2,867,199 2,979,200 2,620,799 2,553,599 2,755,200 2,889,599 2,160,000 4.83%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div 44,800 450,240 116,479 - 44,800 224,000 176,000 -20.38%
Div Payout % 0.00% 44.28% 96.11% - 35.54% 0.00% 132.59% -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 2,867,199 2,979,200 2,620,799 2,553,599 2,755,200 2,889,599 2,160,000 4.83%
NOSH 2,240,000 2,240,000 2,240,000 2,240,000 2,240,000 2,240,000 1,600,000 5.76%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin -1.13% 75.65% 14.49% -2.44% 21.48% -8.13% 18.20% -
ROE -0.02% 34.13% 4.62% -0.19% 4.58% -1.18% 6.15% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 35.80 60.10 37.03 29.44 23.11 26.46 44.81 -3.67%
EPS -0.02 45.40 5.42 -0.22 5.62 -1.52 8.30 -
DPS 2.00 20.10 5.20 0.00 2.00 10.00 11.00 -24.72%
NAPS 1.28 1.33 1.17 1.14 1.23 1.29 1.35 -0.88%
Adjusted Per Share Value based on latest NOSH - 2,240,000
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 35.80 60.10 37.03 29.44 23.11 26.46 32.01 1.88%
EPS -0.02 45.40 5.42 -0.22 5.62 -1.52 5.93 -
DPS 2.00 20.10 5.20 0.00 2.00 10.00 7.86 -20.38%
NAPS 1.28 1.33 1.17 1.14 1.23 1.29 0.9643 4.83%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 0.925 0.825 0.565 0.355 0.735 1.25 1.63 -
P/RPS 2.58 1.37 1.53 1.21 3.18 4.72 3.64 -5.57%
P/EPS -3,407.89 1.82 10.44 -160.78 13.06 -82.45 19.65 -
EY -0.03 55.02 9.58 -0.62 7.66 -1.21 5.09 -
DY 2.16 24.36 9.20 0.00 2.72 8.00 6.75 -17.28%
P/NAPS 0.72 0.62 0.48 0.31 0.60 0.97 1.21 -8.28%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 24/08/23 23/08/22 25/08/21 25/08/20 22/08/19 23/08/18 22/08/17 -
Price 1.37 0.795 0.59 0.39 0.67 1.25 1.66 -
P/RPS 3.83 1.32 1.59 1.32 2.90 4.72 3.70 0.57%
P/EPS -5,047.37 1.75 10.90 -176.63 11.91 -82.45 20.01 -
EY -0.02 57.10 9.17 -0.57 8.40 -1.21 5.00 -
DY 1.46 25.28 8.81 0.00 2.99 8.00 6.63 -22.28%
P/NAPS 1.07 0.60 0.50 0.34 0.54 0.97 1.23 -2.29%

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