[BPLANT] YoY Cumulative Quarter Result on 31-Dec-2020 [#4]

Stock
[BPLANT] BOUSTEAD PLANTATIONS BHD
Announcement Date
24-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 177.16%
YoY- 129.83%
Quarter Report
Latest QR
Upcoming QR
BPLANT's Result
BPLANT's Financial Summary
View:
Show?
Cumulative Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 1,176,948 1,049,984 763,048 577,203 584,009 760,097 707,875 8.83%
PBT 729,007 344,799 83,281 -135,370 -50,973 732,670 276,081 17.55%
Tax -140,211 -102,344 -48,899 -21,910 -12,936 -70,706 -59,724 15.27%
NP 588,796 242,455 34,382 -157,280 -63,909 661,964 216,357 18.14%
-
NP to SH 595,311 241,293 42,952 -144,008 -51,781 665,238 227,791 17.35%
-
Tax Rate 19.23% 29.68% 58.72% - - 9.65% 21.63% -
Total Cost 588,152 807,529 728,666 734,483 647,918 98,133 491,518 3.03%
-
Net Worth 2,979,200 2,710,400 2,575,999 2,553,599 2,710,400 2,544,000 2,191,528 5.24%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div 323,679 187,040 22,400 22,400 156,800 312,000 231,950 5.70%
Div Payout % 54.37% 77.52% 52.15% 0.00% 0.00% 46.90% 101.83% -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 2,979,200 2,710,400 2,575,999 2,553,599 2,710,400 2,544,000 2,191,528 5.24%
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
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 50.03% 23.09% 4.51% -27.25% -10.94% 87.09% 30.56% -
ROE 19.98% 8.90% 1.67% -5.64% -1.91% 26.15% 10.39% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 52.54 46.87 34.06 25.77 26.07 47.51 44.25 2.90%
EPS 26.58 10.77 1.92 -6.43 -2.31 41.58 14.24 10.95%
DPS 14.45 8.35 1.00 1.00 7.00 19.50 14.50 -0.05%
NAPS 1.33 1.21 1.15 1.14 1.21 1.59 1.37 -0.49%
Adjusted Per Share Value based on latest NOSH - 2,240,000
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 52.54 46.87 34.06 25.77 26.07 33.93 31.60 8.83%
EPS 26.58 10.77 1.92 -6.43 -2.31 29.70 10.17 17.35%
DPS 14.45 8.35 1.00 1.00 7.00 13.93 10.35 5.71%
NAPS 1.33 1.21 1.15 1.14 1.21 1.1357 0.9784 5.24%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 0.645 0.65 0.61 0.765 0.75 1.65 1.66 -
P/RPS 1.23 1.39 1.79 2.97 2.88 3.47 3.75 -16.94%
P/EPS 2.43 6.03 31.81 -11.90 -32.44 3.97 11.66 -22.99%
EY 41.20 16.57 3.14 -8.40 -3.08 25.20 8.58 29.87%
DY 22.40 12.85 1.64 1.31 9.33 11.82 8.73 16.99%
P/NAPS 0.48 0.54 0.53 0.67 0.62 1.04 1.21 -14.27%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 21/02/23 21/02/22 24/03/21 25/02/20 25/02/19 27/02/18 15/02/17 -
Price 0.685 0.945 0.585 0.575 0.97 1.69 1.73 -
P/RPS 1.30 2.02 1.72 2.23 3.72 3.56 3.91 -16.76%
P/EPS 2.58 8.77 30.51 -8.94 -41.96 4.06 12.15 -22.75%
EY 38.80 11.40 3.28 -11.18 -2.38 24.60 8.23 29.47%
DY 21.09 8.84 1.71 1.74 7.22 11.54 8.38 16.62%
P/NAPS 0.52 0.78 0.51 0.50 0.80 1.06 1.26 -13.70%

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