[BPLANT] QoQ Cumulative Quarter Result on 31-Mar-2019 [#1]

Stock
[BPLANT] BOUSTEAD PLANTATIONS BHD
Announcement Date
23-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- 68.72%
YoY- -408.02%
Quarter Report
Latest QR
Upcoming QR
BPLANT's Result
BPLANT's Financial Summary
View:
Show?
Cumulative Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 577,203 398,099 258,860 134,912 584,009 427,451 296,356 55.76%
PBT -135,370 42,341 70,089 -14,048 -50,973 -41,568 -18,408 276.78%
Tax -21,910 -23,821 -14,487 -5,738 -12,936 -7,154 -5,684 145.24%
NP -157,280 18,520 55,602 -19,786 -63,909 -48,722 -24,092 248.10%
-
NP to SH -144,008 28,717 63,029 -16,199 -51,781 -38,877 -16,980 314.26%
-
Tax Rate - 56.26% 20.67% - - - - -
Total Cost 734,483 379,579 203,258 154,698 647,918 476,173 320,448 73.57%
-
Net Worth 2,553,599 2,732,800 2,755,200 2,710,400 2,710,400 2,800,000 2,889,599 -7.88%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 22,400 22,400 22,400 22,400 156,800 156,800 112,000 -65.70%
Div Payout % 0.00% 78.00% 35.54% 0.00% 0.00% 0.00% 0.00% -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 2,553,599 2,732,800 2,755,200 2,710,400 2,710,400 2,800,000 2,889,599 -7.88%
NOSH 2,240,000 2,240,000 2,240,000 2,240,000 2,240,000 2,240,000 2,240,000 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin -27.25% 4.65% 21.48% -14.67% -10.94% -11.40% -8.13% -
ROE -5.64% 1.05% 2.29% -0.60% -1.91% -1.39% -0.59% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 25.77 17.77 11.56 6.02 26.07 19.08 13.23 55.77%
EPS -6.43 1.28 2.81 -0.72 -2.31 -1.74 -0.76 313.59%
DPS 1.00 1.00 1.00 1.00 7.00 7.00 5.00 -65.70%
NAPS 1.14 1.22 1.23 1.21 1.21 1.25 1.29 -7.88%
Adjusted Per Share Value based on latest NOSH - 2,240,000
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 25.77 17.77 11.56 6.02 26.07 19.08 13.23 55.77%
EPS -6.43 1.28 2.81 -0.72 -2.31 -1.74 -0.76 313.59%
DPS 1.00 1.00 1.00 1.00 7.00 7.00 5.00 -65.70%
NAPS 1.14 1.22 1.23 1.21 1.21 1.25 1.29 -7.88%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.765 0.66 0.735 0.76 0.75 1.13 1.25 -
P/RPS 2.97 3.71 6.36 12.62 2.88 5.92 9.45 -53.67%
P/EPS -11.90 51.48 26.12 -105.09 -32.44 -65.11 -164.90 -82.58%
EY -8.40 1.94 3.83 -0.95 -3.08 -1.54 -0.61 471.77%
DY 1.31 1.52 1.36 1.32 9.33 6.19 4.00 -52.39%
P/NAPS 0.67 0.54 0.60 0.63 0.62 0.90 0.97 -21.80%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 25/02/20 21/11/19 22/08/19 23/05/19 25/02/19 22/11/18 23/08/18 -
Price 0.575 0.64 0.67 0.755 0.97 0.925 1.25 -
P/RPS 2.23 3.60 5.80 12.54 3.72 4.85 9.45 -61.71%
P/EPS -8.94 49.92 23.81 -104.40 -41.96 -53.30 -164.90 -85.59%
EY -11.18 2.00 4.20 -0.96 -2.38 -1.88 -0.61 591.47%
DY 1.74 1.56 1.49 1.32 7.22 7.57 4.00 -42.50%
P/NAPS 0.50 0.52 0.54 0.62 0.80 0.74 0.97 -35.63%

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