[BPLANT] YoY Cumulative Quarter Result on 30-Sep-2021 [#3]

Stock
[BPLANT] BOUSTEAD PLANTATIONS BHD
Announcement Date
23-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 157.69%
YoY- 907.67%
Quarter Report
Latest QR
Upcoming QR
BPLANT's Result
BPLANT's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 603,521 913,365 708,489 535,426 398,099 427,451 541,934 1.80%
PBT 27,919 619,076 207,586 33,599 42,341 -41,568 684,979 -41.32%
Tax -18,516 -114,683 -51,609 -25,766 -23,821 -7,154 -58,869 -17.52%
NP 9,403 504,393 155,977 7,833 18,520 -48,722 626,110 -50.31%
-
NP to SH 14,912 508,023 156,158 15,497 28,717 -38,877 628,795 -46.38%
-
Tax Rate 66.32% 18.52% 24.86% 76.69% 56.26% - 8.59% -
Total Cost 594,118 408,972 552,512 527,593 379,579 476,173 -84,176 -
-
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 22,400 249,759 97,439 11,200 22,400 156,800 248,000 -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 0.52% 17.45% 5.86% 0.60% 1.05% -1.39% 23.53% -
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 26.94 40.78 31.63 23.90 17.77 19.08 33.87 -3.74%
EPS 0.67 22.68 6.97 0.69 1.28 -1.74 39.30 -49.25%
DPS 1.00 11.15 4.35 0.50 1.00 7.00 15.50 -36.65%
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 26.94 40.78 31.63 23.90 17.77 19.08 24.19 1.80%
EPS 0.67 22.68 6.97 0.69 1.28 -1.74 28.07 -46.32%
DPS 1.00 11.15 4.35 0.50 1.00 7.00 11.07 -33.00%
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 5.42 1.48 1.94 1.99 3.71 5.92 4.75 2.22%
P/EPS 219.31 2.67 8.82 68.66 51.48 -65.11 4.10 94.05%
EY 0.46 37.49 11.34 1.46 1.94 -1.54 24.41 -48.39%
DY 0.68 18.43 7.07 1.05 1.52 6.19 9.63 -35.69%
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 5.68 1.64 2.26 2.45 3.60 4.85 5.11 1.77%
P/EPS 229.83 2.95 10.26 84.56 49.92 -53.30 4.40 93.28%
EY 0.44 33.85 9.75 1.18 2.00 -1.88 22.72 -48.16%
DY 0.65 16.64 6.08 0.85 1.56 7.57 8.96 -35.40%
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