[BPLANT] QoQ Annualized Quarter Result on 31-Mar-2018 [#1]

Stock
[BPLANT] BOUSTEAD PLANTATIONS BHD
Announcement Date
23-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -96.84%
YoY- -82.21%
Quarter Report
Latest QR
Upcoming QR
BPLANT's Result
BPLANT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 584,009 569,934 592,712 618,416 760,097 722,578 717,014 -12.75%
PBT -50,973 -55,424 -36,816 31,264 732,670 913,305 171,698 -
Tax -12,936 -9,538 -11,368 -21,880 -70,706 -78,492 -41,196 -53.70%
NP -63,909 -64,962 -48,184 9,384 661,964 834,813 130,502 -
-
NP to SH -51,781 -51,836 -33,960 21,036 665,238 838,393 132,742 -
-
Tax Rate - - - 69.98% 9.65% 8.59% 23.99% -
Total Cost 647,918 634,897 640,896 609,032 98,133 -112,234 586,512 6.84%
-
Net Worth 2,710,400 2,800,000 2,889,599 4,144,000 2,544,000 2,671,999 2,160,000 16.28%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 156,800 209,066 224,000 224,000 312,000 330,666 176,000 -7.39%
Div Payout % 0.00% 0.00% 0.00% 1,064.84% 46.90% 39.44% 132.59% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 2,710,400 2,800,000 2,889,599 4,144,000 2,544,000 2,671,999 2,160,000 16.28%
NOSH 2,240,000 2,240,000 2,240,000 1,600,000 1,600,000 1,600,000 1,600,000 25.06%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin -10.94% -11.40% -8.13% 1.52% 87.09% 115.53% 18.20% -
ROE -1.91% -1.85% -1.18% 0.51% 26.15% 31.38% 6.15% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 26.07 25.44 26.46 27.61 47.51 45.16 44.81 -30.24%
EPS -2.31 -2.32 -1.52 0.92 41.58 52.40 8.30 -
DPS 7.00 9.33 10.00 10.00 19.50 20.67 11.00 -25.95%
NAPS 1.21 1.25 1.29 1.85 1.59 1.67 1.35 -7.02%
Adjusted Per Share Value based on latest NOSH - 1,600,000
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 26.07 25.44 26.46 27.61 33.93 32.26 32.01 -12.75%
EPS -2.31 -2.32 -1.52 0.92 29.70 37.43 5.93 -
DPS 7.00 9.33 10.00 10.00 13.93 14.76 7.86 -7.41%
NAPS 1.21 1.25 1.29 1.85 1.1357 1.1929 0.9643 16.28%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.75 1.13 1.25 1.68 1.65 1.61 1.63 -
P/RPS 2.88 4.44 4.72 6.09 3.47 3.57 3.64 -14.41%
P/EPS -32.44 -48.83 -82.45 178.89 3.97 3.07 19.65 -
EY -3.08 -2.05 -1.21 0.56 25.20 32.55 5.09 -
DY 9.33 8.26 8.00 5.95 11.82 12.84 6.75 24.01%
P/NAPS 0.62 0.90 0.97 0.91 1.04 0.96 1.21 -35.88%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 25/02/19 22/11/18 23/08/18 23/05/18 27/02/18 21/11/17 22/08/17 -
Price 0.97 0.925 1.25 1.36 1.69 1.73 1.66 -
P/RPS 3.72 3.64 4.72 4.93 3.56 3.83 3.70 0.35%
P/EPS -41.96 -39.97 -82.45 144.82 4.06 3.30 20.01 -
EY -2.38 -2.50 -1.21 0.69 24.60 30.29 5.00 -
DY 7.22 10.09 8.00 7.35 11.54 11.95 6.63 5.83%
P/NAPS 0.80 0.74 0.97 0.74 1.06 1.04 1.23 -24.87%

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