[BPLANT] YoY Annualized Quarter Result on 30-Sep-2023 [#3]

Stock

[BPLANT] BOUSTEAD PLANTATIONS BHD

Announcement Date

22-Nov-2023

Admission Sponsor

Sponsor

Financial Year

31-Dec-2023

Quarter

30-Sep-2023 [#3]

Profit Trend

QoQ- 3370.18%

YoY- -97.06%

Quarter Report

BPLANT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Annualized Quarter Result
Revenue	804,694	1,217,820	944,652	713,901	530,798	569,934	722,578	1.80%
YoY %	-33.92%	28.92%	32.32%	34.50%	-6.87%	-21.12%	-	-
Horiz. %	111.36%	168.54%	130.73%	98.80%	73.46%	78.88%	100.00%	-
PBT	37,225	825,434	276,781	44,798	56,454	-55,424	913,305	-41.32%
YoY %	-95.49%	198.23%	517.84%	-20.65%	201.86%	-106.07%	-	-
Horiz. %	4.08%	90.38%	30.31%	4.91%	6.18%	-6.07%	100.00%	-
Tax	-24,688	-152,910	-68,812	-34,354	-31,761	-9,538	-78,492	-17.52%
YoY %	83.85%	-122.21%	-100.30%	-8.16%	-232.99%	87.85%	-	-
Horiz. %	31.45%	194.81%	87.67%	43.77%	40.46%	12.15%	100.00%	-
NP	12,537	672,524	207,969	10,444	24,693	-64,962	834,813	-50.31%
YoY %	-98.14%	223.38%	1,891.28%	-57.70%	138.01%	-107.78%	-	-
Horiz. %	1.50%	80.56%	24.91%	1.25%	2.96%	-7.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	19,882	677,364	208,210	20,662	38,289	-51,836	838,393	-46.38%
YoY %	-97.06%	225.33%	907.70%	-46.04%	173.87%	-106.18%	-	-
Horiz. %	2.37%	80.79%	24.83%	2.46%	4.57%	-6.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	66.32%	18.52%	24.86%	76.69%	56.26%	-	8.59%	-
YoY %	258.10%	-25.50%	-67.58%	36.31%	0.00%	-	-	-
Horiz. %	772.06%	215.60%	289.41%	892.78%	654.95%	-	100.00%	-
Total Cost	792,157	545,296	736,682	703,457	506,105	634,897	-112,234	-
YoY %	45.27%	-25.98%	4.72%	38.99%	-20.29%	665.69%	-	-
Horiz. %	-705.81%	-485.86%	-656.38%	-626.78%	-450.94%	-565.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
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%
YoY %	-0.77%	9.24%	3.48%	-5.74%	-2.40%	4.79%	-	-
Horiz. %	108.14%	108.98%	99.76%	96.41%	102.28%	104.79%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Dividend
Div	29,866	333,013	129,919	14,933	29,866	209,066	330,666	-33.00%
YoY %	-91.03%	156.32%	770.01%	-50.00%	-85.71%	-36.77%	-	-
Horiz. %	9.03%	100.71%	39.29%	4.52%	9.03%	63.23%	100.00%	-
Div Payout %	150.21%	49.16%	62.40%	72.27%	78.00%	0.00%	39.44%	-
YoY %	205.55%	-21.22%	-13.66%	-7.35%	0.00%	0.00%	-	-
Horiz. %	380.86%	124.65%	158.22%	183.24%	197.77%	0.00%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Equity
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%
YoY %	-0.77%	9.24%	3.48%	-5.74%	-2.40%	4.79%	-	-
Horiz. %	108.14%	108.98%	99.76%	96.41%	102.28%	104.79%	100.00%	-
NOSH	2,240,000	2,240,000	2,240,000	2,240,000	2,240,000	2,240,000	1,600,000	5.76%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	40.00%	-	-
Horiz. %	140.00%	140.00%	140.00%	140.00%	140.00%	140.00%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Ratio Analysis
NP Margin	1.56%	55.22%	22.02%	1.46%	4.65%	-11.40%	115.53%	-
YoY %	-97.17%	150.77%	1,408.22%	-68.60%	140.79%	-109.87%	-	-
Horiz. %	1.35%	47.80%	19.06%	1.26%	4.02%	-9.87%	100.00%	-
ROE	0.69%	23.26%	7.81%	0.80%	1.40%	-1.85%	31.38%	-
YoY %	-97.03%	197.82%	876.25%	-42.86%	175.68%	-105.90%	-	-
Horiz. %	2.20%	74.12%	24.89%	2.55%	4.46%	-5.90%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Per Share
RPS	35.92	54.37	42.17	31.87	23.70	25.44	45.16	-3.74%
YoY %	-33.93%	28.93%	32.32%	34.47%	-6.84%	-43.67%	-	-
Horiz. %	79.54%	120.39%	93.38%	70.57%	52.48%	56.33%	100.00%	-
EPS	0.89	30.24	9.29	0.92	1.71	-2.32	52.40	-49.28%
YoY %	-97.06%	225.51%	909.78%	-46.20%	173.71%	-104.43%	-	-
Horiz. %	1.70%	57.71%	17.73%	1.76%	3.26%	-4.43%	100.00%	-
DPS	1.33	14.87	5.80	0.67	1.33	9.33	20.67	-36.68%
YoY %	-91.06%	156.38%	765.67%	-49.62%	-85.74%	-54.86%	-	-
Horiz. %	6.43%	71.94%	28.06%	3.24%	6.43%	45.14%	100.00%	-
NAPS	1.29	1.30	1.19	1.15	1.22	1.25	1.67	-4.20%
YoY %	-0.77%	9.24%	3.48%	-5.74%	-2.40%	-25.15%	-	-
Horiz. %	77.25%	77.84%	71.26%	68.86%	73.05%	74.85%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Adjusted Per Share Value based on latest NOSH - 2,240,000
RPS	35.92	54.37	42.17	31.87	23.70	25.44	32.26	1.80%
YoY %	-33.93%	28.93%	32.32%	34.47%	-6.84%	-21.14%	-	-
Horiz. %	111.35%	168.54%	130.72%	98.79%	73.47%	78.86%	100.00%	-
EPS	0.89	30.24	9.29	0.92	1.71	-2.32	37.43	-46.36%
YoY %	-97.06%	225.51%	909.78%	-46.20%	173.71%	-106.20%	-	-
Horiz. %	2.38%	80.79%	24.82%	2.46%	4.57%	-6.20%	100.00%	-
DPS	1.33	14.87	5.80	0.67	1.33	9.33	14.76	-33.03%
YoY %	-91.06%	156.38%	765.67%	-49.62%	-85.74%	-36.79%	-	-
Horiz. %	9.01%	100.75%	39.30%	4.54%	9.01%	63.21%	100.00%	-
NAPS	1.29	1.30	1.19	1.15	1.22	1.25	1.1929	1.31%
YoY %	-0.77%	9.24%	3.48%	-5.74%	-2.40%	4.79%	-	-
Horiz. %	108.14%	108.98%	99.76%	96.40%	102.27%	104.79%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	265.77%	-23.97%	-2.01%	-46.59%	-37.16%	24.37%	-	-
Horiz. %	113.73%	31.09%	40.90%	41.74%	78.15%	124.37%	100.00%	-
P/EPS	164.48	2.00	6.62	51.49	38.61	-48.83	3.07	94.10%
YoY %	8,124.00%	-69.79%	-87.14%	33.36%	179.07%	-1,690.55%	-	-
Horiz. %	5,357.65%	65.15%	215.64%	1,677.20%	1,257.65%	-1,590.55%	100.00%	-
EY	0.61	49.98	15.11	1.94	2.59	-2.05	32.55	-48.44%
YoY %	-98.78%	230.77%	678.87%	-25.10%	226.34%	-106.30%	-	-
Horiz. %	1.87%	153.55%	46.42%	5.96%	7.96%	-6.30%	100.00%	-
DY	0.91	24.57	9.43	1.40	2.02	8.26	12.84	-35.65%
YoY %	-96.30%	160.55%	573.57%	-30.69%	-75.54%	-35.67%	-	-
Horiz. %	7.09%	191.36%	73.44%	10.90%	15.73%	64.33%	100.00%	-
P/NAPS	1.13	0.47	0.52	0.41	0.54	0.90	0.96	2.75%
YoY %	140.43%	-9.62%	26.83%	-24.07%	-40.00%	-6.25%	-	-
Horiz. %	117.71%	48.96%	54.17%	42.71%	56.25%	93.75%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Price Multiplier on Announcement Date
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%
YoY %	246.34%	-27.65%	-7.61%	-31.85%	-25.82%	-4.96%	-	-
Horiz. %	111.23%	32.11%	44.39%	48.04%	70.50%	95.04%	100.00%	-
P/EPS	172.37	2.22	7.69	63.42	37.44	-39.97	3.30	93.28%
YoY %	7,664.41%	-71.13%	-87.87%	69.39%	193.67%	-1,311.21%	-	-
Horiz. %	5,223.33%	67.27%	233.03%	1,921.82%	1,134.55%	-1,211.21%	100.00%	-
EY	0.58	45.13	13.00	1.58	2.67	-2.50	30.29	-48.26%
YoY %	-98.71%	247.15%	722.78%	-40.82%	206.80%	-108.25%	-	-
Horiz. %	1.91%	148.99%	42.92%	5.22%	8.81%	-8.25%	100.00%	-
DY	0.87	22.19	8.11	1.14	2.08	10.09	11.95	-35.36%
YoY %	-96.08%	173.61%	611.40%	-45.19%	-79.39%	-15.56%	-	-
Horiz. %	7.28%	185.69%	67.87%	9.54%	17.41%	84.44%	100.00%	-
P/NAPS	1.19	0.52	0.60	0.51	0.52	0.74	1.04	2.26%
YoY %	128.85%	-13.33%	17.65%	-1.92%	-29.73%	-28.85%	-	-
Horiz. %	114.42%	50.00%	57.69%	49.04%	50.00%	71.15%	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