[BPLANT] QoQ Annualized Quarter Result on 31-Mar-2016 [#1]

Stock

[BPLANT] BOUSTEAD PLANTATIONS BHD

Announcement Date

17-May-2016

Admission Sponsor

Sponsor

Financial Year

31-Dec-2016

Quarter

31-Mar-2016 [#1]

Profit Trend

QoQ- 116.7%

YoY- 479.64%

Quarter Report

BPLANT's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Annualized Quarter Result
Revenue	707,875	681,633	623,798	547,904	615,195	602,422	570,526	15.39%
YoY %	3.85%	9.27%	13.85%	-10.94%	2.12%	5.59%	-	-
Horiz. %	124.07%	119.47%	109.34%	96.03%	107.83%	105.59%	100.00%	-
PBT	276,081	268,558	289,606	177,400	95,100	118,325	122,302	71.65%
YoY %	2.80%	-7.27%	63.25%	86.54%	-19.63%	-3.25%	-	-
Horiz. %	225.74%	219.59%	236.80%	145.05%	77.76%	96.75%	100.00%	-
Tax	-59,724	-34,982	-15,098	-12,868	-22,841	-18,217	-17,068	129.61%
YoY %	-70.73%	-131.70%	-17.33%	43.66%	-25.38%	-6.73%	-	-
Horiz. %	349.92%	204.96%	88.46%	75.39%	133.82%	106.73%	100.00%	-
NP	216,357	233,576	274,508	164,532	72,259	100,108	105,234	61.33%
YoY %	-7.37%	-14.91%	66.84%	127.70%	-27.82%	-4.87%	-	-
Horiz. %	205.60%	221.96%	260.85%	156.35%	68.67%	95.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	227,791	236,662	280,270	170,344	78,610	106,113	111,892	60.28%
YoY %	-3.75%	-15.56%	64.53%	116.70%	-25.92%	-5.16%	-	-
Horiz. %	203.58%	211.51%	250.48%	152.24%	70.26%	94.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.63%	13.03%	5.21%	7.25%	24.02%	15.40%	13.96%	-
YoY %	66.00%	150.10%	-28.14%	-69.82%	55.97%	10.32%	-	-
Horiz. %	154.94%	93.34%	37.32%	51.93%	172.06%	110.32%	100.00%	-
Total Cost	491,518	448,057	349,290	383,372	542,936	502,314	465,292	3.70%
YoY %	9.70%	28.28%	-8.89%	-29.39%	8.09%	7.96%	-	-
Horiz. %	105.64%	96.30%	75.07%	82.39%	116.69%	107.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,191,528	2,208,709	2,223,603	2,176,000	2,176,000	2,223,999	2,287,999	-2.81%
YoY %	-0.78%	-0.67%	2.19%	0.00%	-2.16%	-2.80%	-	-
Horiz. %	95.78%	96.53%	97.19%	95.10%	95.10%	97.20%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Dividend
Div	231,950	234,742	191,965	192,000	208,000	213,333	224,000	2.34%
YoY %	-1.19%	22.28%	-0.02%	-7.69%	-2.50%	-4.76%	-	-
Horiz. %	103.55%	104.80%	85.70%	85.71%	92.86%	95.24%	100.00%	-
Div Payout %	101.83%	99.19%	68.49%	112.71%	264.60%	201.04%	200.19%	-
YoY %	2.66%	44.82%	-39.23%	-57.40%	31.62%	0.42%	-	-
Horiz. %	50.87%	49.55%	34.21%	56.30%	132.17%	100.42%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Equity
Net Worth	2,191,528	2,208,709	2,223,603	2,176,000	2,176,000	2,223,999	2,287,999	-2.81%
YoY %	-0.78%	-0.67%	2.19%	0.00%	-2.16%	-2.80%	-	-
Horiz. %	95.78%	96.53%	97.19%	95.10%	95.10%	97.20%	100.00%	-
NOSH	1,600,000	1,600,513	1,600,000	1,600,000	1,600,000	1,600,000	1,600,000	0.00%
YoY %	-0.03%	0.03%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.03%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Ratio Analysis
NP Margin	30.56%	34.27%	44.01%	30.03%	11.75%	16.62%	18.45%	-
YoY %	-10.83%	-22.13%	46.55%	155.57%	-29.30%	-9.92%	-	-
Horiz. %	165.64%	185.75%	238.54%	162.76%	63.69%	90.08%	100.00%	-
ROE	10.39%	10.71%	12.60%	7.83%	3.61%	4.77%	4.89%	-
YoY %	-2.99%	-15.00%	60.92%	116.90%	-24.32%	-2.45%	-	-
Horiz. %	212.47%	219.02%	257.67%	160.12%	73.82%	97.55%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Per Share
RPS	44.25	42.59	38.99	34.24	38.45	37.65	35.66	15.39%
YoY %	3.90%	9.23%	13.87%	-10.95%	2.12%	5.58%	-	-
Horiz. %	124.09%	119.43%	109.34%	96.02%	107.82%	105.58%	100.00%	-
EPS	14.24	14.79	17.52	10.64	4.91	6.63	7.00	60.20%
YoY %	-3.72%	-15.58%	64.66%	116.70%	-25.94%	-5.29%	-	-
Horiz. %	203.43%	211.29%	250.29%	152.00%	70.14%	94.71%	100.00%	-
DPS	14.50	14.67	12.00	12.00	13.00	13.33	14.00	2.35%
YoY %	-1.16%	22.25%	0.00%	-7.69%	-2.48%	-4.79%	-	-
Horiz. %	103.57%	104.79%	85.71%	85.71%	92.86%	95.21%	100.00%	-
NAPS	1.37	1.38	1.39	1.36	1.36	1.39	1.43	-2.80%
YoY %	-0.72%	-0.72%	2.21%	0.00%	-2.16%	-2.80%	-	-
Horiz. %	95.80%	96.50%	97.20%	95.10%	95.10%	97.20%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Adjusted Per Share Value based on latest NOSH - 1,600,000
RPS	31.60	30.43	27.85	24.46	27.46	26.89	25.47	15.38%
YoY %	3.84%	9.26%	13.86%	-10.92%	2.12%	5.58%	-	-
Horiz. %	124.07%	119.47%	109.34%	96.03%	107.81%	105.58%	100.00%	-
EPS	10.17	10.57	12.51	7.60	3.51	4.74	5.00	60.18%
YoY %	-3.78%	-15.51%	64.61%	116.52%	-25.95%	-5.20%	-	-
Horiz. %	203.40%	211.40%	250.20%	152.00%	70.20%	94.80%	100.00%	-
DPS	10.35	10.48	8.57	8.57	9.29	9.52	10.00	2.30%
YoY %	-1.24%	22.29%	0.00%	-7.75%	-2.42%	-4.80%	-	-
Horiz. %	103.50%	104.80%	85.70%	85.70%	92.90%	95.20%	100.00%	-
NAPS	0.9784	0.986	0.9927	0.9714	0.9714	0.9929	1.0214	-2.81%
YoY %	-0.77%	-0.67%	2.19%	0.00%	-2.17%	-2.79%	-	-
Horiz. %	95.79%	96.53%	97.19%	95.10%	95.10%	97.21%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	-
Price	1.66	1.48	1.48	1.55	1.49	1.37	1.40	-
P/RPS	3.75	3.48	3.80	4.53	3.88	3.64	3.93	-3.06%
YoY %	7.76%	-8.42%	-16.11%	16.75%	6.59%	-7.38%	-	-
Horiz. %	95.42%	88.55%	96.69%	115.27%	98.73%	92.62%	100.00%	-
P/EPS	11.66	10.01	8.45	14.56	30.33	20.66	20.02	-30.14%
YoY %	16.48%	18.46%	-41.96%	-51.99%	46.81%	3.20%	-	-
Horiz. %	58.24%	50.00%	42.21%	72.73%	151.50%	103.20%	100.00%	-
EY	8.58	9.99	11.84	6.87	3.30	4.84	5.00	43.09%
YoY %	-14.11%	-15.62%	72.34%	108.18%	-31.82%	-3.20%	-	-
Horiz. %	171.60%	199.80%	236.80%	137.40%	66.00%	96.80%	100.00%	-
DY	8.73	9.91	8.11	7.74	8.72	9.73	10.00	-8.61%
YoY %	-11.91%	22.19%	4.78%	-11.24%	-10.38%	-2.70%	-	-
Horiz. %	87.30%	99.10%	81.10%	77.40%	87.20%	97.30%	100.00%	-
P/NAPS	1.21	1.07	1.06	1.14	1.10	0.99	0.98	15.01%
YoY %	13.08%	0.94%	-7.02%	3.64%	11.11%	1.02%	-	-
Horiz. %	123.47%	109.18%	108.16%	116.33%	112.24%	101.02%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Price Multiplier on Announcement Date
Date	15/02/17	16/11/16	22/08/16	17/05/16	19/02/16	24/11/15	20/08/15	-
Price	1.73	1.60	1.55	1.46	1.54	1.50	1.28	-
P/RPS	3.91	3.76	3.97	4.26	4.01	3.98	3.59	5.83%
YoY %	3.99%	-5.29%	-6.81%	6.23%	0.75%	10.86%	-	-
Horiz. %	108.91%	104.74%	110.58%	118.66%	111.70%	110.86%	100.00%	-
P/EPS	12.15	10.82	8.85	13.71	31.34	22.62	18.30	-23.79%
YoY %	12.29%	22.26%	-35.45%	-56.25%	38.55%	23.61%	-	-
Horiz. %	66.39%	59.13%	48.36%	74.92%	171.26%	123.61%	100.00%	-
EY	8.23	9.24	11.30	7.29	3.19	4.42	5.46	31.30%
YoY %	-10.93%	-18.23%	55.01%	128.53%	-27.83%	-19.05%	-	-
Horiz. %	150.73%	169.23%	206.96%	133.52%	58.42%	80.95%	100.00%	-
DY	8.38	9.17	7.74	8.22	8.44	8.89	10.94	-16.21%
YoY %	-8.62%	18.48%	-5.84%	-2.61%	-5.06%	-18.74%	-	-
Horiz. %	76.60%	83.82%	70.75%	75.14%	77.15%	81.26%	100.00%	-
P/NAPS	1.26	1.16	1.12	1.07	1.13	1.08	0.90	25.01%
YoY %	8.62%	3.57%	4.67%	-5.31%	4.63%	20.00%	-	-
Horiz. %	140.00%	128.89%	124.44%	118.89%	125.56%	120.00%	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 ⃤ & 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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos