[BPLANT] QoQ Cumulative 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- -45.83%
YoY- 479.64%
Quarter Report
Latest QR
Upcoming QR
BPLANT's Result
BPLANT's Financial Summary
View:
Show?
Cumulative Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 707,875 511,225 311,899 136,976 615,195 451,817 285,263 82.78%
PBT 276,081 201,419 144,803 44,350 95,100 88,744 61,151 171.91%
Tax -59,724 -26,237 -7,549 -3,217 -22,841 -13,663 -8,534 263.72%
NP 216,357 175,182 137,254 41,133 72,259 75,081 52,617 155.56%
-
NP to SH 227,791 177,497 140,135 42,586 78,610 79,585 55,946 153.90%
-
Tax Rate 21.63% 13.03% 5.21% 7.25% 24.02% 15.40% 13.96% -
Total Cost 491,518 336,043 174,645 95,843 542,936 376,736 232,646 64.27%
-
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%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 231,950 176,056 95,982 48,000 208,000 160,000 112,000 62.11%
Div Payout % 101.83% 99.19% 68.49% 112.71% 264.60% 201.04% 200.19% -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
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%
NOSH 1,600,000 1,600,513 1,600,000 1,600,000 1,600,000 1,600,000 1,600,000 0.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 30.56% 34.27% 44.01% 30.03% 11.75% 16.62% 18.45% -
ROE 10.39% 8.04% 6.30% 1.96% 3.61% 3.58% 2.45% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 44.25 31.94 19.50 8.56 38.45 28.24 17.83 82.80%
EPS 14.24 11.09 8.76 2.66 4.91 4.97 3.50 153.77%
DPS 14.50 11.00 6.00 3.00 13.00 10.00 7.00 62.13%
NAPS 1.37 1.38 1.39 1.36 1.36 1.39 1.43 -2.80%
Adjusted Per Share Value based on latest NOSH - 1,600,000
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 31.60 22.82 13.92 6.12 27.46 20.17 12.73 82.82%
EPS 10.17 7.92 6.26 1.90 3.51 3.55 2.50 153.75%
DPS 10.35 7.86 4.28 2.14 9.29 7.14 5.00 62.06%
NAPS 0.9784 0.986 0.9927 0.9714 0.9714 0.9929 1.0214 -2.81%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
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 4.63 7.59 18.11 3.88 4.85 7.85 -38.75%
P/EPS 11.66 13.35 16.89 58.24 30.33 27.54 40.04 -55.90%
EY 8.58 7.49 5.92 1.72 3.30 3.63 2.50 126.67%
DY 8.73 7.43 4.05 1.94 8.72 7.30 5.00 44.75%
P/NAPS 1.21 1.07 1.06 1.14 1.10 0.99 0.98 15.01%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
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 5.01 7.95 17.05 4.01 5.31 7.18 -33.19%
P/EPS 12.15 14.43 17.69 54.85 31.34 30.16 36.61 -51.90%
EY 8.23 6.93 5.65 1.82 3.19 3.32 2.73 107.98%
DY 8.38 6.88 3.87 2.05 8.44 6.67 5.47 32.72%
P/NAPS 1.26 1.16 1.12 1.07 1.13 1.08 0.90 25.01%

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