[BPLANT] YoY Annualized Quarter Result on 31-Mar-2020 [#1]

Stock
[BPLANT] BOUSTEAD PLANTATIONS BHD
Announcement Date
02-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- 73.47%
YoY- 41.03%
Quarter Report
Latest QR
Upcoming QR
BPLANT's Result
BPLANT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 798,972 1,296,624 687,748 650,756 539,648 618,416 756,080 0.92%
PBT 53,884 2,038,076 77,108 5,120 -56,192 31,264 169,744 -17.39%
Tax -41,868 -295,892 -32,468 -54,496 -22,952 -21,880 -53,420 -3.97%
NP 12,016 1,742,184 44,640 -49,376 -79,144 9,384 116,324 -31.48%
-
NP to SH 20,860 1,740,632 48,900 -38,212 -64,796 21,036 118,240 -25.09%
-
Tax Rate 77.70% 14.52% 42.11% 1,064.38% - 69.98% 31.47% -
Total Cost 786,956 -445,560 643,108 700,132 618,792 609,032 639,756 3.51%
-
Net Worth 2,911,999 3,068,800 2,598,399 2,553,599 2,710,400 4,144,000 1,600,000 10.49%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div 89,600 654,080 26,880 - 89,600 224,000 160,000 -9.20%
Div Payout % 429.53% 37.58% 54.97% - 0.00% 1,064.84% 135.32% -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 2,911,999 3,068,800 2,598,399 2,553,599 2,710,400 4,144,000 1,600,000 10.49%
NOSH 2,240,000 2,240,000 2,240,000 2,240,000 2,240,000 1,600,000 1,600,000 5.76%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 1.50% 134.36% 6.49% -7.59% -14.67% 1.52% 15.39% -
ROE 0.72% 56.72% 1.88% -1.50% -2.39% 0.51% 7.39% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 35.67 57.89 30.70 29.05 24.09 27.61 47.26 -4.57%
EPS 0.92 77.72 2.20 -1.72 -2.88 0.92 5.28 -25.25%
DPS 4.00 29.20 1.20 0.00 4.00 10.00 10.00 -14.15%
NAPS 1.30 1.37 1.16 1.14 1.21 1.85 1.00 4.46%
Adjusted Per Share Value based on latest NOSH - 2,240,000
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 35.67 57.89 30.70 29.05 24.09 27.61 33.75 0.92%
EPS 0.92 77.72 2.20 -1.72 -2.88 0.92 5.28 -25.25%
DPS 4.00 29.20 1.20 0.00 4.00 10.00 7.14 -9.20%
NAPS 1.30 1.37 1.16 1.14 1.21 1.85 0.7143 10.49%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 0.71 0.995 0.585 0.26 0.76 1.68 1.64 -
P/RPS 1.99 1.72 1.91 0.89 3.15 6.09 3.47 -8.84%
P/EPS 76.24 1.28 26.80 -15.24 -26.27 178.89 22.19 22.82%
EY 1.31 78.10 3.73 -6.56 -3.81 0.56 4.51 -18.61%
DY 5.63 29.35 2.05 0.00 5.26 5.95 6.10 -1.32%
P/NAPS 0.55 0.73 0.50 0.23 0.63 0.91 1.64 -16.64%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 23/05/23 23/05/22 25/05/21 02/06/20 23/05/19 23/05/18 23/05/17 -
Price 0.76 1.01 0.60 0.35 0.755 1.36 1.64 -
P/RPS 2.13 1.74 1.95 1.20 3.13 4.93 3.47 -7.80%
P/EPS 81.61 1.30 27.48 -20.52 -26.10 144.82 22.19 24.22%
EY 1.23 76.94 3.64 -4.87 -3.83 0.69 4.51 -19.46%
DY 5.26 28.91 2.00 0.00 5.30 7.35 6.10 -2.43%
P/NAPS 0.58 0.74 0.52 0.31 0.62 0.74 1.64 -15.89%

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