[BPLANT] YoY Quarter Result on 30-Sep-2020 [#3]

Stock
[BPLANT] BOUSTEAD PLANTATIONS BHD
Announcement Date
23-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 153.81%
YoY- 152.37%
Quarter Report
Latest QR
Upcoming QR
BPLANT's Result
BPLANT's Financial Summary
View:
Show?
Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 202,546 240,251 293,773 205,679 139,239 131,095 183,427 1.66%
PBT 20,647 -2,089 124,265 27,549 -27,748 -23,160 599,130 -42.93%
Tax -6,723 -2,741 -28,395 -11,667 -9,334 -1,470 -38,271 -25.15%
NP 13,924 -4,830 95,870 15,882 -37,082 -24,630 560,859 -45.97%
-
NP to SH 15,216 -352 95,558 17,970 -34,312 -21,897 562,424 -45.19%
-
Tax Rate 32.56% - 22.85% 42.35% - - 6.39% -
Total Cost 188,622 245,081 197,903 189,797 176,321 155,725 -377,432 -
-
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 - 24,640 39,200 11,200 - 44,800 160,000 -
Div Payout % - 0.00% 41.02% 62.33% - 0.00% 28.45% -
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 6.87% -2.01% 32.63% 7.72% -26.63% -18.79% 305.77% -
ROE 0.53% -0.01% 3.58% 0.70% -1.26% -0.78% 21.05% -
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 9.04 10.73 13.11 9.18 6.22 5.85 11.46 -3.87%
EPS 0.68 -0.02 4.27 0.80 -1.53 -0.98 35.15 -48.17%
DPS 0.00 1.10 1.75 0.50 0.00 2.00 10.00 -
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 9.04 10.73 13.11 9.18 6.22 5.85 8.19 1.65%
EPS 0.68 -0.02 4.27 0.80 -1.53 -0.98 25.11 -45.18%
DPS 0.00 1.10 1.75 0.50 0.00 2.00 7.14 -
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 16.15 5.64 4.69 5.17 10.62 19.31 14.04 2.35%
P/EPS 214.93 -3,850.00 14.42 59.21 -43.09 -115.60 4.58 89.86%
EY 0.47 -0.03 6.94 1.69 -2.32 -0.87 21.83 -47.24%
DY 0.00 1.82 2.85 1.05 0.00 1.77 6.21 -
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 16.92 6.25 5.45 6.37 10.30 15.81 15.09 1.92%
P/EPS 225.24 -4,263.64 16.76 72.92 -41.78 -94.62 4.92 89.08%
EY 0.44 -0.02 5.97 1.37 -2.39 -1.06 20.32 -47.19%
DY 0.00 1.64 2.45 0.85 0.00 2.16 5.78 -
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