[BPLANT] QoQ Cumulative Quarter Result on 31-Dec-2018 [#4]

Stock
[BPLANT] BOUSTEAD PLANTATIONS BHD
Announcement Date
25-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- -33.19%
YoY- -107.78%
Quarter Report
Latest QR
Upcoming QR
BPLANT's Result
BPLANT's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 398,099 258,860 134,912 584,009 427,451 296,356 154,604 87.75%
PBT 42,341 70,089 -14,048 -50,973 -41,568 -18,408 7,816 208.13%
Tax -23,821 -14,487 -5,738 -12,936 -7,154 -5,684 -5,470 166.43%
NP 18,520 55,602 -19,786 -63,909 -48,722 -24,092 2,346 295.97%
-
NP to SH 28,717 63,029 -16,199 -51,781 -38,877 -16,980 5,259 209.77%
-
Tax Rate 56.26% 20.67% - - - - 69.98% -
Total Cost 379,579 203,258 154,698 647,918 476,173 320,448 152,258 83.75%
-
Net Worth 2,732,800 2,755,200 2,710,400 2,710,400 2,800,000 2,889,599 4,144,000 -24.21%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 22,400 22,400 22,400 156,800 156,800 112,000 56,000 -45.68%
Div Payout % 78.00% 35.54% 0.00% 0.00% 0.00% 0.00% 1,064.84% -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 2,732,800 2,755,200 2,710,400 2,710,400 2,800,000 2,889,599 4,144,000 -24.21%
NOSH 2,240,000 2,240,000 2,240,000 2,240,000 2,240,000 2,240,000 1,600,000 25.12%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 4.65% 21.48% -14.67% -10.94% -11.40% -8.13% 1.52% -
ROE 1.05% 2.29% -0.60% -1.91% -1.39% -0.59% 0.13% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 17.77 11.56 6.02 26.07 19.08 13.23 6.90 87.77%
EPS 1.28 2.81 -0.72 -2.31 -1.74 -0.76 0.23 213.71%
DPS 1.00 1.00 1.00 7.00 7.00 5.00 2.50 -45.68%
NAPS 1.22 1.23 1.21 1.21 1.25 1.29 1.85 -24.21%
Adjusted Per Share Value based on latest NOSH - 2,240,000
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 17.77 11.56 6.02 26.07 19.08 13.23 6.90 87.77%
EPS 1.28 2.81 -0.72 -2.31 -1.74 -0.76 0.23 213.71%
DPS 1.00 1.00 1.00 7.00 7.00 5.00 2.50 -45.68%
NAPS 1.22 1.23 1.21 1.21 1.25 1.29 1.85 -24.21%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.66 0.735 0.76 0.75 1.13 1.25 1.68 -
P/RPS 3.71 6.36 12.62 2.88 5.92 9.45 24.34 -71.43%
P/EPS 51.48 26.12 -105.09 -32.44 -65.11 -164.90 715.57 -82.67%
EY 1.94 3.83 -0.95 -3.08 -1.54 -0.61 0.14 475.99%
DY 1.52 1.36 1.32 9.33 6.19 4.00 1.49 1.33%
P/NAPS 0.54 0.60 0.63 0.62 0.90 0.97 0.91 -29.36%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 21/11/19 22/08/19 23/05/19 25/02/19 22/11/18 23/08/18 23/05/18 -
Price 0.64 0.67 0.755 0.97 0.925 1.25 1.36 -
P/RPS 3.60 5.80 12.54 3.72 4.85 9.45 19.70 -67.76%
P/EPS 49.92 23.81 -104.40 -41.96 -53.30 -164.90 579.27 -80.46%
EY 2.00 4.20 -0.96 -2.38 -1.88 -0.61 0.17 416.49%
DY 1.56 1.49 1.32 7.22 7.57 4.00 1.84 -10.41%
P/NAPS 0.52 0.54 0.62 0.80 0.74 0.97 0.74 -20.94%

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