[BPLANT] YoY Cumulative Quarter Result on 31-Mar-2019 [#1]

Announcement Date
23-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- 68.72%
YoY- -408.02%
Quarter Report
View:
Show?
Cumulative Result
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Revenue 324,156 171,937 162,689 134,912 154,604 189,020 136,976 15.43%
PBT 509,519 19,277 1,280 -14,048 7,816 42,436 44,350 50.18%
Tax -73,973 -8,117 -13,624 -5,738 -5,470 -13,355 -3,217 68.59%
NP 435,546 11,160 -12,344 -19,786 2,346 29,081 41,133 48.15%
-
NP to SH 435,158 12,225 -9,553 -16,199 5,259 29,560 42,586 47.28%
-
Tax Rate 14.52% 42.11% 1,064.38% - 69.98% 31.47% 7.25% -
Total Cost -111,390 160,777 175,033 154,698 152,258 159,939 95,843 -
-
Net Worth 3,068,800 2,598,399 2,553,599 2,710,400 4,144,000 1,600,000 2,176,000 5.89%
Dividend
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Div 163,520 6,720 - 22,400 56,000 40,000 48,000 22.65%
Div Payout % 37.58% 54.97% - 0.00% 1,064.84% 135.32% 112.71% -
Equity
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Net Worth 3,068,800 2,598,399 2,553,599 2,710,400 4,144,000 1,600,000 2,176,000 5.89%
NOSH 2,240,000 2,240,000 2,240,000 2,240,000 1,600,000 1,600,000 1,600,000 5.76%
Ratio Analysis
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
NP Margin 134.36% 6.49% -7.59% -14.67% 1.52% 15.39% 30.03% -
ROE 14.18% 0.47% -0.37% -0.60% 0.13% 1.85% 1.96% -
Per Share
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 14.47 7.68 7.26 6.02 6.90 11.81 8.56 9.13%
EPS 19.43 0.55 -0.43 -0.72 0.23 1.32 2.66 39.27%
DPS 7.30 0.30 0.00 1.00 2.50 2.50 3.00 15.96%
NAPS 1.37 1.16 1.14 1.21 1.85 1.00 1.36 0.12%
Adjusted Per Share Value based on latest NOSH - 2,240,000
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 14.47 7.68 7.26 6.02 6.90 8.44 6.12 15.41%
EPS 19.43 0.55 -0.43 -0.72 0.23 1.32 1.90 47.30%
DPS 7.30 0.30 0.00 1.00 2.50 1.79 2.14 22.68%
NAPS 1.37 1.16 1.14 1.21 1.85 0.7143 0.9714 5.89%
Price Multiplier on Financial Quarter End Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 -
Price 0.995 0.585 0.26 0.76 1.68 1.64 1.55 -
P/RPS 6.88 7.62 3.58 12.62 24.34 13.88 18.11 -14.89%
P/EPS 5.12 107.19 -60.97 -105.09 715.57 88.77 58.24 -33.30%
EY 19.52 0.93 -1.64 -0.95 0.14 1.13 1.72 49.88%
DY 7.34 0.51 0.00 1.32 1.49 1.52 1.94 24.81%
P/NAPS 0.73 0.50 0.23 0.63 0.91 1.64 1.14 -7.15%
Price Multiplier on Announcement Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 23/05/22 25/05/21 02/06/20 23/05/19 23/05/18 23/05/17 17/05/16 -
Price 1.01 0.60 0.35 0.755 1.36 1.64 1.46 -
P/RPS 6.98 7.82 4.82 12.54 19.70 13.88 17.05 -13.82%
P/EPS 5.20 109.94 -82.07 -104.40 579.27 88.77 54.85 -32.46%
EY 19.23 0.91 -1.22 -0.96 0.17 1.13 1.82 48.10%
DY 7.23 0.50 0.00 1.32 1.84 1.52 2.05 23.36%
P/NAPS 0.74 0.52 0.31 0.62 0.74 1.64 1.07 -5.95%

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