[BPLANT] QoQ Annualized Quarter Result on 30-Sep-2017 [#3]

Stock
[BPLANT] BOUSTEAD PLANTATIONS BHD
Announcement Date
21-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 531.6%
YoY- 254.26%
Quarter Report
Latest QR
Upcoming QR
BPLANT's Result
BPLANT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 592,712 618,416 760,097 722,578 717,014 756,080 707,875 -11.19%
PBT -36,816 31,264 732,670 913,305 171,698 169,744 276,081 -
Tax -11,368 -21,880 -70,706 -78,492 -41,196 -53,420 -59,724 -67.01%
NP -48,184 9,384 661,964 834,813 130,502 116,324 216,357 -
-
NP to SH -33,960 21,036 665,238 838,393 132,742 118,240 227,791 -
-
Tax Rate - 69.98% 9.65% 8.59% 23.99% 31.47% 21.63% -
Total Cost 640,896 609,032 98,133 -112,234 586,512 639,756 491,518 19.41%
-
Net Worth 2,889,599 4,144,000 2,544,000 2,671,999 2,160,000 1,600,000 2,191,528 20.30%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 224,000 224,000 312,000 330,666 176,000 160,000 231,950 -2.30%
Div Payout % 0.00% 1,064.84% 46.90% 39.44% 132.59% 135.32% 101.83% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 2,889,599 4,144,000 2,544,000 2,671,999 2,160,000 1,600,000 2,191,528 20.30%
NOSH 2,240,000 1,600,000 1,600,000 1,600,000 1,600,000 1,600,000 1,600,000 25.22%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin -8.13% 1.52% 87.09% 115.53% 18.20% 15.39% 30.56% -
ROE -1.18% 0.51% 26.15% 31.38% 6.15% 7.39% 10.39% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 26.46 27.61 47.51 45.16 44.81 47.26 44.25 -29.08%
EPS -1.52 0.92 41.58 52.40 8.30 5.28 14.24 -
DPS 10.00 10.00 19.50 20.67 11.00 10.00 14.50 -21.99%
NAPS 1.29 1.85 1.59 1.67 1.35 1.00 1.37 -3.94%
Adjusted Per Share Value based on latest NOSH - 1,600,000
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 26.46 27.61 33.93 32.26 32.01 33.75 31.60 -11.19%
EPS -1.52 0.92 29.70 37.43 5.93 5.28 10.17 -
DPS 10.00 10.00 13.93 14.76 7.86 7.14 10.35 -2.27%
NAPS 1.29 1.85 1.1357 1.1929 0.9643 0.7143 0.9784 20.30%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 1.25 1.68 1.65 1.61 1.63 1.64 1.66 -
P/RPS 4.72 6.09 3.47 3.57 3.64 3.47 3.75 16.62%
P/EPS -82.45 178.89 3.97 3.07 19.65 22.19 11.66 -
EY -1.21 0.56 25.20 32.55 5.09 4.51 8.58 -
DY 8.00 5.95 11.82 12.84 6.75 6.10 8.73 -5.67%
P/NAPS 0.97 0.91 1.04 0.96 1.21 1.64 1.21 -13.73%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 23/08/18 23/05/18 27/02/18 21/11/17 22/08/17 23/05/17 15/02/17 -
Price 1.25 1.36 1.69 1.73 1.66 1.64 1.73 -
P/RPS 4.72 4.93 3.56 3.83 3.70 3.47 3.91 13.41%
P/EPS -82.45 144.82 4.06 3.30 20.01 22.19 12.15 -
EY -1.21 0.69 24.60 30.29 5.00 4.51 8.23 -
DY 8.00 7.35 11.54 11.95 6.63 6.10 8.38 -3.05%
P/NAPS 0.97 0.74 1.06 1.04 1.23 1.64 1.26 -16.04%

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