[BPLANT] YoY TTM 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- 175.28%
YoY- 926.15%
Quarter Report
Latest QR
Upcoming QR
BPLANT's Result
BPLANT's Financial Summary
View:
Show?
TTM Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 1,052,535 1,202,203 772,296 604,980 564,317 725,681 759,919 5.57%
PBT 232,959 835,041 101,278 -120,042 -72,837 683,400 288,817 -3.51%
Tax -76,705 -168,200 -43,392 -29,796 -13,204 -63,315 -69,368 1.68%
NP 156,254 666,841 57,886 -149,838 -86,041 620,085 219,449 -5.50%
-
NP to SH 165,368 664,226 64,730 -137,362 -73,239 626,821 228,881 -5.27%
-
Tax Rate 32.93% 20.14% 42.84% - - 9.26% 24.02% -
Total Cost 896,281 535,362 714,410 754,818 650,358 105,596 540,470 8.79%
-
Net Worth 2,911,999 3,068,800 2,598,399 2,553,599 2,710,400 4,144,000 2,176,000 4.97%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div 182,559 343,840 29,120 - 123,200 328,000 224,035 -3.35%
Div Payout % 110.40% 51.77% 44.99% - 0.00% 52.33% 97.88% -
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 2,176,000 4.97%
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 14.85% 55.47% 7.50% -24.77% -15.25% 85.45% 28.88% -
ROE 5.68% 21.64% 2.49% -5.38% -2.70% 15.13% 10.52% -
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 46.99 53.67 34.48 27.01 25.19 32.40 47.49 -0.17%
EPS 7.38 29.65 2.89 -6.13 -3.27 27.98 14.31 -10.44%
DPS 8.15 15.35 1.30 0.00 5.50 14.64 14.00 -8.61%
NAPS 1.30 1.37 1.16 1.14 1.21 1.85 1.36 -0.74%
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 46.99 53.67 34.48 27.01 25.19 32.40 33.92 5.57%
EPS 7.38 29.65 2.89 -6.13 -3.27 27.98 10.22 -5.27%
DPS 8.15 15.35 1.30 0.00 5.50 14.64 10.00 -3.35%
NAPS 1.30 1.37 1.16 1.14 1.21 1.85 0.9714 4.97%
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 1.51 1.85 1.70 0.96 3.02 5.19 3.45 -12.85%
P/EPS 9.62 3.36 20.24 -4.24 -23.24 6.00 11.46 -2.87%
EY 10.40 29.80 4.94 -23.59 -4.30 16.66 8.72 2.97%
DY 11.48 15.43 2.22 0.00 7.24 8.72 8.54 5.05%
P/NAPS 0.55 0.73 0.50 0.23 0.63 0.91 1.21 -12.30%
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 0.605 0.35 0.755 1.36 1.64 -
P/RPS 1.62 1.88 1.75 1.30 3.00 4.20 3.45 -11.83%
P/EPS 10.29 3.41 20.94 -5.71 -23.09 4.86 11.46 -1.77%
EY 9.71 29.36 4.78 -17.52 -4.33 20.58 8.72 1.80%
DY 10.72 15.20 2.15 0.00 7.28 10.77 8.54 3.86%
P/NAPS 0.58 0.74 0.52 0.31 0.62 0.74 1.21 -11.52%

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