Highlights

[BPLANT] YoY Quarter Result on 2020-03-31 [#1]

Stock [BPLANT]: BOUSTEAD PLANTATIONS BHD
Announcement Date 02-Jun-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2020
Quarter 31-Mar-2020  [#1]
Profit Trend QoQ -     94.47%    YoY -     41.03%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 162,689 134,912 154,604 189,020 136,976 131,885 198,570 -3.26%
  YoY % 20.59% -12.74% -18.21% 37.99% 3.86% -33.58% -
  Horiz. % 81.93% 67.94% 77.86% 95.19% 68.98% 66.42% 100.00%
PBT 1,280 -14,048 7,816 42,436 44,350 7,892 40,481 -43.74%
  YoY % 109.11% -279.73% -81.58% -4.32% 461.96% -80.50% -
  Horiz. % 3.16% -34.70% 19.31% 104.83% 109.56% 19.50% 100.00%
Tax -13,624 -5,738 -5,470 -13,355 -3,217 -2,247 -9,796 5.65%
  YoY % -137.43% -4.90% 59.04% -315.14% -43.17% 77.06% -
  Horiz. % 139.08% 58.57% 55.84% 136.33% 32.84% 22.94% 100.00%
NP -12,344 -19,786 2,346 29,081 41,133 5,645 30,685 -
  YoY % 37.61% -943.39% -91.93% -29.30% 628.66% -81.60% -
  Horiz. % -40.23% -64.48% 7.65% 94.77% 134.05% 18.40% 100.00%
NP to SH -9,553 -16,199 5,259 29,560 42,586 7,347 30,127 -
  YoY % 41.03% -408.02% -82.21% -30.59% 479.64% -75.61% -
  Horiz. % -31.71% -53.77% 17.46% 98.12% 141.35% 24.39% 100.00%
Tax Rate 1,064.38 % - % 69.98 % 31.47 % 7.25 % 28.47 % 24.20 % 87.77%
  YoY % 0.00% 0.00% 122.37% 334.07% -74.53% 17.64% -
  Horiz. % 4,398.26% 0.00% 289.17% 130.04% 29.96% 117.64% 100.00%
Total Cost 175,033 154,698 152,258 159,939 95,843 126,240 167,885 0.70%
  YoY % 13.14% 1.60% -4.80% 66.88% -24.08% -24.81% -
  Horiz. % 104.26% 92.15% 90.69% 95.27% 57.09% 75.19% 100.00%
Net Worth 2,553,599 2,710,400 4,144,000 1,600,000 2,176,000 2,271,999 1,419,539 10.27%
  YoY % -5.79% -34.59% 159.00% -26.47% -4.23% 60.05% -
  Horiz. % 179.89% 190.94% 291.93% 112.71% 153.29% 160.05% 100.00%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div - 22,400 56,000 40,000 48,000 32,000 - -
  YoY % 0.00% -60.00% 40.00% -16.67% 50.00% 0.00% -
  Horiz. % 0.00% 70.00% 175.00% 125.00% 150.00% 100.00% -
Div Payout % - % - % 1,064.84 % 135.32 % 112.71 % 435.55 % - % -
  YoY % 0.00% 0.00% 686.91% 20.06% -74.12% 0.00% -
  Horiz. % 0.00% 0.00% 244.48% 31.07% 25.88% 100.00% -
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 2,553,599 2,710,400 4,144,000 1,600,000 2,176,000 2,271,999 1,419,539 10.27%
  YoY % -5.79% -34.59% 159.00% -26.47% -4.23% 60.05% -
  Horiz. % 179.89% 190.94% 291.93% 112.71% 153.29% 160.05% 100.00%
NOSH 2,240,000 2,240,000 2,240,000 1,600,000 1,600,000 1,600,000 124,521 61.80%
  YoY % 0.00% 0.00% 40.00% 0.00% 0.00% 1,184.92% -
  Horiz. % 1,798.89% 1,798.89% 1,798.89% 1,284.92% 1,284.92% 1,284.92% 100.00%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin -7.59 % -14.67 % 1.52 % 15.39 % 30.03 % 4.28 % 15.45 % -
  YoY % 48.26% -1,065.13% -90.12% -48.75% 601.64% -72.30% -
  Horiz. % -49.13% -94.95% 9.84% 99.61% 194.37% 27.70% 100.00%
ROE -0.37 % -0.60 % 0.13 % 1.85 % 1.96 % 0.32 % 2.12 % -
  YoY % 38.33% -561.54% -92.97% -5.61% 512.50% -84.91% -
  Horiz. % -17.45% -28.30% 6.13% 87.26% 92.45% 15.09% 100.00%
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 7.26 6.02 6.90 11.81 8.56 8.24 159.47 -40.22%
  YoY % 20.60% -12.75% -41.57% 37.97% 3.88% -94.83% -
  Horiz. % 4.55% 3.78% 4.33% 7.41% 5.37% 5.17% 100.00%
EPS -0.43 -0.72 0.23 1.32 2.66 0.46 24.19 -
  YoY % 40.28% -413.04% -82.58% -50.38% 478.26% -98.10% -
  Horiz. % -1.78% -2.98% 0.95% 5.46% 11.00% 1.90% 100.00%
DPS 0.00 1.00 2.50 2.50 3.00 2.00 0.00 -
  YoY % 0.00% -60.00% 0.00% -16.67% 50.00% 0.00% -
  Horiz. % 0.00% 50.00% 125.00% 125.00% 150.00% 100.00% -
NAPS 1.1400 1.2100 1.8500 1.0000 1.3600 1.4200 11.4000 -31.85%
  YoY % -5.79% -34.59% 85.00% -26.47% -4.23% -87.54% -
  Horiz. % 10.00% 10.61% 16.23% 8.77% 11.93% 12.46% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,240,000
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 7.26 6.02 6.90 8.44 6.12 5.89 8.86 -3.26%
  YoY % 20.60% -12.75% -18.25% 37.91% 3.90% -33.52% -
  Horiz. % 81.94% 67.95% 77.88% 95.26% 69.07% 66.48% 100.00%
EPS -0.43 -0.72 0.23 1.32 1.90 0.33 1.34 -
  YoY % 40.28% -413.04% -82.58% -30.53% 475.76% -75.37% -
  Horiz. % -32.09% -53.73% 17.16% 98.51% 141.79% 24.63% 100.00%
DPS 0.00 1.00 2.50 1.79 2.14 1.43 0.00 -
  YoY % 0.00% -60.00% 39.66% -16.36% 49.65% 0.00% -
  Horiz. % 0.00% 69.93% 174.83% 125.17% 149.65% 100.00% -
NAPS 1.1400 1.2100 1.8500 0.7143 0.9714 1.0143 0.6337 10.27%
  YoY % -5.79% -34.59% 158.99% -26.47% -4.23% 60.06% -
  Horiz. % 179.90% 190.94% 291.94% 112.72% 153.29% 160.06% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 - -
Price 0.2600 0.7600 1.6800 1.6400 1.5500 1.3700 0.0000 -
P/RPS 3.58 12.62 24.34 13.88 18.11 16.62 0.00 -
  YoY % -71.63% -48.15% 75.36% -23.36% 8.97% 0.00% -
  Horiz. % 21.54% 75.93% 146.45% 83.51% 108.97% 100.00% -
P/EPS -60.97 -105.09 715.57 88.77 58.24 298.35 0.00 -
  YoY % 41.98% -114.69% 706.09% 52.42% -80.48% 0.00% -
  Horiz. % -20.44% -35.22% 239.84% 29.75% 19.52% 100.00% -
EY -1.64 -0.95 0.14 1.13 1.72 0.34 0.00 -
  YoY % -72.63% -778.57% -87.61% -34.30% 405.88% 0.00% -
  Horiz. % -482.35% -279.41% 41.18% 332.35% 505.88% 100.00% -
DY 0.00 1.32 1.49 1.52 1.94 1.46 0.00 -
  YoY % 0.00% -11.41% -1.97% -21.65% 32.88% 0.00% -
  Horiz. % 0.00% 90.41% 102.05% 104.11% 132.88% 100.00% -
P/NAPS 0.23 0.63 0.91 1.64 1.14 0.96 0.00 -
  YoY % -63.49% -30.77% -44.51% 43.86% 18.75% 0.00% -
  Horiz. % 23.96% 65.62% 94.79% 170.83% 118.75% 100.00% -
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 02/06/20 23/05/19 - 23/05/17 17/05/16 19/05/15 - -
Price 0.3500 0.7550 1.3600 1.6400 1.4600 1.3600 0.0000 -
P/RPS 4.82 12.54 19.70 13.88 17.05 16.50 0.00 -
  YoY % -61.56% -36.35% 41.93% -18.59% 3.33% 0.00% -
  Horiz. % 29.21% 76.00% 119.39% 84.12% 103.33% 100.00% -
P/EPS -82.07 -104.40 579.27 88.77 54.85 296.18 0.00 -
  YoY % 21.39% -118.02% 552.55% 61.84% -81.48% 0.00% -
  Horiz. % -27.71% -35.25% 195.58% 29.97% 18.52% 100.00% -
EY -1.22 -0.96 0.17 1.13 1.82 0.34 0.00 -
  YoY % -27.08% -664.71% -84.96% -37.91% 435.29% 0.00% -
  Horiz. % -358.82% -282.35% 50.00% 332.35% 535.29% 100.00% -
DY 0.00 1.32 1.84 1.52 2.05 1.47 0.00 -
  YoY % 0.00% -28.26% 21.05% -25.85% 39.46% 0.00% -
  Horiz. % 0.00% 89.80% 125.17% 103.40% 139.46% 100.00% -
P/NAPS 0.31 0.62 0.74 1.64 1.07 0.96 0.00 -
  YoY % -50.00% -16.22% -54.88% 53.27% 11.46% 0.00% -
  Horiz. % 32.29% 64.58% 77.08% 170.83% 111.46% 100.00% -

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

1954 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 1.390.00 
 KOTRA 2.700.00 
 UCREST 0.1550.00 
 PUC 0.150.00 
 WILLOW 0.500.00 
 EAH-WE 0.010.00 
 IRIS 0.270.00 
 TOPGLOV-C79 0.5250.00 
 SIMEPLT-CP 0.080.00 
 BTECH 0.350.00 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers