[BPLANT] YoY 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- 52.78%
YoY- 115.9%
Quarter Report
Latest QR
Upcoming QR
BPLANT's Result
BPLANT's Financial Summary
View:
Show?
Quarter Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 263,583 341,495 227,622 179,104 156,558 218,163 196,650 5.00%
PBT 109,931 137,213 49,682 -177,711 -9,405 47,691 81,081 5.20%
Tax -25,528 -50,735 -23,133 1,911 -5,782 -11,837 -39,906 -7.17%
NP 84,403 86,478 26,549 -175,800 -15,187 35,854 41,175 12.70%
-
NP to SH 87,288 85,135 27,455 -172,725 -12,904 36,443 50,294 9.61%
-
Tax Rate 23.22% 36.98% 46.56% - - 24.82% 49.22% -
Total Cost 179,180 255,017 201,073 354,904 171,745 182,309 155,475 2.39%
-
Net Worth 2,979,200 2,710,400 2,575,999 2,553,599 2,710,400 2,544,000 2,194,355 5.22%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div 73,919 89,600 11,200 - - 64,000 56,060 4.71%
Div Payout % 84.69% 105.24% 40.79% - - 175.62% 111.46% -
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 2,194,355 5.22%
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 32.02% 25.32% 11.66% -98.16% -9.70% 16.43% 20.94% -
ROE 2.93% 3.14% 1.07% -6.76% -0.48% 1.43% 2.29% -
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 11.77 15.25 10.16 8.00 6.99 13.64 12.28 -0.70%
EPS 3.90 3.80 1.23 -7.71 -0.58 2.28 3.14 3.67%
DPS 3.30 4.00 0.50 0.00 0.00 4.00 3.50 -0.97%
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 11.77 15.25 10.16 8.00 6.99 9.74 8.78 5.00%
EPS 3.90 3.80 1.23 -7.71 -0.58 1.63 2.25 9.59%
DPS 3.30 4.00 0.50 0.00 0.00 2.86 2.50 4.73%
NAPS 1.33 1.21 1.15 1.14 1.21 1.1357 0.9796 5.22%
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 5.48 4.26 6.00 9.57 10.73 12.10 13.52 -13.96%
P/EPS 16.55 17.10 49.77 -9.92 -130.19 72.44 52.87 -17.59%
EY 6.04 5.85 2.01 -10.08 -0.77 1.38 1.89 21.35%
DY 5.12 6.15 0.82 0.00 0.00 2.42 2.11 15.91%
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 5.82 6.20 5.76 7.19 13.88 12.39 14.09 -13.69%
P/EPS 17.58 24.86 47.73 -7.46 -168.38 74.20 55.10 -17.32%
EY 5.69 4.02 2.10 -13.41 -0.59 1.35 1.82 20.91%
DY 4.82 4.23 0.85 0.00 0.00 2.37 2.02 15.59%
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