[BPLANT] YoY TTM Result on 30-Jun-2022 [#2]

Announcement Date
23-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- 3.74%
YoY- 549.91%
Quarter Report
View:
Show?
TTM Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 904,810 1,308,382 848,017 648,090 546,513 697,946 754,483 3.07%
PBT 115,114 882,643 160,552 -199,409 37,524 628,413 217,127 -10.03%
Tax -40,062 -191,072 -58,014 -21,522 -21,739 -55,792 -72,773 -9.46%
NP 75,052 691,571 102,538 -220,931 15,785 572,621 144,354 -10.32%
-
NP to SH 86,632 689,068 106,025 -209,510 28,228 581,887 154,027 -9.14%
-
Tax Rate 34.80% 21.65% 36.13% - 57.93% 8.88% 33.52% -
Total Cost 829,758 616,811 745,479 869,021 530,728 125,325 610,129 5.25%
-
Net Worth 2,867,199 2,979,200 2,620,799 2,553,599 2,755,200 2,889,599 2,160,000 4.83%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div 120,959 353,920 80,639 - 67,200 336,000 224,060 -9.75%
Div Payout % 139.63% 51.36% 76.06% - 238.06% 57.74% 145.47% -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 2,867,199 2,979,200 2,620,799 2,553,599 2,755,200 2,889,599 2,160,000 4.83%
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
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 8.29% 52.86% 12.09% -34.09% 2.89% 82.04% 19.13% -
ROE 3.02% 23.13% 4.05% -8.20% 1.02% 20.14% 7.13% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 40.39 58.41 37.86 28.93 24.40 31.16 47.16 -2.54%
EPS 3.87 30.76 4.73 -9.35 1.26 25.98 9.63 -14.08%
DPS 5.40 15.80 3.60 0.00 3.00 15.00 14.00 -14.67%
NAPS 1.28 1.33 1.17 1.14 1.23 1.29 1.35 -0.88%
Adjusted Per Share Value based on latest NOSH - 2,240,000
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 40.39 58.41 37.86 28.93 24.40 31.16 33.68 3.07%
EPS 3.87 30.76 4.73 -9.35 1.26 25.98 6.88 -9.13%
DPS 5.40 15.80 3.60 0.00 3.00 15.00 10.00 -9.75%
NAPS 1.28 1.33 1.17 1.14 1.23 1.29 0.9643 4.83%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 0.925 0.825 0.565 0.355 0.735 1.25 1.63 -
P/RPS 2.29 1.41 1.49 1.23 3.01 4.01 3.46 -6.64%
P/EPS 23.92 2.68 11.94 -3.80 58.33 4.81 16.93 5.92%
EY 4.18 37.29 8.38 -26.35 1.71 20.78 5.91 -5.60%
DY 5.84 19.15 6.37 0.00 4.08 12.00 8.59 -6.22%
P/NAPS 0.72 0.62 0.48 0.31 0.60 0.97 1.21 -8.28%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 24/08/23 23/08/22 25/08/21 25/08/20 22/08/19 23/08/18 22/08/17 -
Price 1.37 0.795 0.59 0.39 0.67 1.25 1.66 -
P/RPS 3.39 1.36 1.56 1.35 2.75 4.01 3.52 -0.62%
P/EPS 35.42 2.58 12.46 -4.17 53.17 4.81 17.24 12.74%
EY 2.82 38.69 8.02 -23.98 1.88 20.78 5.80 -11.31%
DY 3.94 19.87 6.10 0.00 4.48 12.00 8.43 -11.90%
P/NAPS 1.07 0.60 0.50 0.34 0.54 0.97 1.23 -2.29%

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