[BPLANT] YoY Annualized Quarter Result on 30-Sep-2020 [#3]

Stock
[BPLANT] BOUSTEAD PLANTATIONS BHD
Announcement Date
23-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 517.77%
YoY- -46.04%
Quarter Report
Latest QR
Upcoming QR
BPLANT's Result
BPLANT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 804,694 1,217,820 944,652 713,901 530,798 569,934 722,578 1.80%
PBT 37,225 825,434 276,781 44,798 56,454 -55,424 913,305 -41.32%
Tax -24,688 -152,910 -68,812 -34,354 -31,761 -9,538 -78,492 -17.52%
NP 12,537 672,524 207,969 10,444 24,693 -64,962 834,813 -50.31%
-
NP to SH 19,882 677,364 208,210 20,662 38,289 -51,836 838,393 -46.38%
-
Tax Rate 66.32% 18.52% 24.86% 76.69% 56.26% - 8.59% -
Total Cost 792,157 545,296 736,682 703,457 506,105 634,897 -112,234 -
-
Net Worth 2,889,599 2,911,999 2,665,600 2,575,999 2,732,800 2,800,000 2,671,999 1.31%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div 29,866 333,013 129,919 14,933 29,866 209,066 330,666 -33.00%
Div Payout % 150.21% 49.16% 62.40% 72.27% 78.00% 0.00% 39.44% -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 2,889,599 2,911,999 2,665,600 2,575,999 2,732,800 2,800,000 2,671,999 1.31%
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
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 1.56% 55.22% 22.02% 1.46% 4.65% -11.40% 115.53% -
ROE 0.69% 23.26% 7.81% 0.80% 1.40% -1.85% 31.38% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 35.92 54.37 42.17 31.87 23.70 25.44 45.16 -3.74%
EPS 0.89 30.24 9.29 0.92 1.71 -2.32 52.40 -49.28%
DPS 1.33 14.87 5.80 0.67 1.33 9.33 20.67 -36.68%
NAPS 1.29 1.30 1.19 1.15 1.22 1.25 1.67 -4.20%
Adjusted Per Share Value based on latest NOSH - 2,240,000
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 35.92 54.37 42.17 31.87 23.70 25.44 32.26 1.80%
EPS 0.89 30.24 9.29 0.92 1.71 -2.32 37.43 -46.36%
DPS 1.33 14.87 5.80 0.67 1.33 9.33 14.76 -33.03%
NAPS 1.29 1.30 1.19 1.15 1.22 1.25 1.1929 1.31%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 1.46 0.605 0.615 0.475 0.66 1.13 1.61 -
P/RPS 4.06 1.11 1.46 1.49 2.79 4.44 3.57 2.16%
P/EPS 164.48 2.00 6.62 51.49 38.61 -48.83 3.07 94.10%
EY 0.61 49.98 15.11 1.94 2.59 -2.05 32.55 -48.44%
DY 0.91 24.57 9.43 1.40 2.02 8.26 12.84 -35.65%
P/NAPS 1.13 0.47 0.52 0.41 0.54 0.90 0.96 2.75%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 22/11/23 22/11/22 23/11/21 23/11/20 21/11/19 22/11/18 21/11/17 -
Price 1.53 0.67 0.715 0.585 0.64 0.925 1.73 -
P/RPS 4.26 1.23 1.70 1.84 2.70 3.64 3.83 1.78%
P/EPS 172.37 2.22 7.69 63.42 37.44 -39.97 3.30 93.28%
EY 0.58 45.13 13.00 1.58 2.67 -2.50 30.29 -48.26%
DY 0.87 22.19 8.11 1.14 2.08 10.09 11.95 -35.36%
P/NAPS 1.19 0.52 0.60 0.51 0.52 0.74 1.04 2.26%

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