[BPLANT] YoY Cumulative Quarter Result on 31-Mar-2022 [#1]

Stock
[BPLANT] BOUSTEAD PLANTATIONS BHD
Announcement Date
23-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 80.34%
YoY- 3459.57%
Quarter Report
Latest QR
Upcoming QR
BPLANT's Result
BPLANT's Financial Summary
View:
Show?
Cumulative Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 199,743 324,156 171,937 162,689 134,912 154,604 189,020 0.92%
PBT 13,471 509,519 19,277 1,280 -14,048 7,816 42,436 -17.39%
Tax -10,467 -73,973 -8,117 -13,624 -5,738 -5,470 -13,355 -3.97%
NP 3,004 435,546 11,160 -12,344 -19,786 2,346 29,081 -31.48%
-
NP to SH 5,215 435,158 12,225 -9,553 -16,199 5,259 29,560 -25.09%
-
Tax Rate 77.70% 14.52% 42.11% 1,064.38% - 69.98% 31.47% -
Total Cost 196,739 -111,390 160,777 175,033 154,698 152,258 159,939 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 22,400 163,520 6,720 - 22,400 56,000 40,000 -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 0.18% 14.18% 0.47% -0.37% -0.60% 0.13% 1.85% -
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 8.92 14.47 7.68 7.26 6.02 6.90 11.81 -4.56%
EPS 0.23 19.43 0.55 -0.43 -0.72 0.23 1.32 -25.25%
DPS 1.00 7.30 0.30 0.00 1.00 2.50 2.50 -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 8.92 14.47 7.68 7.26 6.02 6.90 8.44 0.92%
EPS 0.23 19.43 0.55 -0.43 -0.72 0.23 1.32 -25.25%
DPS 1.00 7.30 0.30 0.00 1.00 2.50 1.79 -9.24%
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 7.96 6.88 7.62 3.58 12.62 24.34 13.88 -8.84%
P/EPS 304.97 5.12 107.19 -60.97 -105.09 715.57 88.77 22.82%
EY 0.33 19.52 0.93 -1.64 -0.95 0.14 1.13 -18.53%
DY 1.41 7.34 0.51 0.00 1.32 1.49 1.52 -1.24%
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 8.52 6.98 7.82 4.82 12.54 19.70 13.88 -7.80%
P/EPS 326.44 5.20 109.94 -82.07 -104.40 579.27 88.77 24.22%
EY 0.31 19.23 0.91 -1.22 -0.96 0.17 1.13 -19.38%
DY 1.32 7.23 0.50 0.00 1.32 1.84 1.52 -2.32%
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