[BPLANT] QoQ Quarter Result on 31-Dec-2017 [#4]

Stock
[BPLANT] BOUSTEAD PLANTATIONS BHD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- -93.52%
YoY- -27.54%
Quarter Report
Latest QR
Upcoming QR
BPLANT's Result
BPLANT's Financial Summary
View:
Show?
Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 131,095 141,752 154,604 218,163 183,427 169,487 189,020 -21.63%
PBT -23,160 -26,224 7,816 47,691 599,130 28,763 42,436 -
Tax -1,470 -214 -5,470 -11,837 -38,271 -7,737 -13,355 -77.00%
NP -24,630 -26,438 2,346 35,854 560,859 21,026 29,081 -
-
NP to SH -21,897 -22,239 5,259 36,443 562,424 22,695 29,560 -
-
Tax Rate - - 69.98% 24.82% 6.39% 26.90% 31.47% -
Total Cost 155,725 168,190 152,258 182,309 -377,432 148,461 159,939 -1.76%
-
Net Worth 2,800,000 2,889,599 4,144,000 2,544,000 2,671,999 2,160,000 1,600,000 45.17%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 44,800 56,000 56,000 64,000 160,000 48,000 40,000 7.84%
Div Payout % 0.00% 0.00% 1,064.84% 175.62% 28.45% 211.50% 135.32% -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 2,800,000 2,889,599 4,144,000 2,544,000 2,671,999 2,160,000 1,600,000 45.17%
NOSH 2,240,000 2,240,000 1,600,000 1,600,000 1,600,000 1,600,000 1,600,000 25.12%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin -18.79% -18.65% 1.52% 16.43% 305.77% 12.41% 15.39% -
ROE -0.78% -0.77% 0.13% 1.43% 21.05% 1.05% 1.85% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 5.85 6.33 6.90 13.64 11.46 10.59 11.81 -37.36%
EPS -0.98 -0.99 0.23 2.28 35.15 1.42 1.32 -
DPS 2.00 2.50 2.50 4.00 10.00 3.00 2.50 -13.81%
NAPS 1.25 1.29 1.85 1.59 1.67 1.35 1.00 16.02%
Adjusted Per Share Value based on latest NOSH - 1,600,000
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 5.85 6.33 6.90 9.74 8.19 7.57 8.44 -21.66%
EPS -0.98 -0.99 0.23 1.63 25.11 1.01 1.32 -
DPS 2.00 2.50 2.50 2.86 7.14 2.14 1.79 7.66%
NAPS 1.25 1.29 1.85 1.1357 1.1929 0.9643 0.7143 45.16%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 1.13 1.25 1.68 1.65 1.61 1.63 1.64 -
P/RPS 19.31 19.75 24.34 12.10 14.04 15.39 13.88 24.59%
P/EPS -115.60 -125.90 715.57 72.44 4.58 114.92 88.77 -
EY -0.87 -0.79 0.14 1.38 21.83 0.87 1.13 -
DY 1.77 2.00 1.49 2.42 6.21 1.84 1.52 10.67%
P/NAPS 0.90 0.97 0.91 1.04 0.96 1.21 1.64 -32.94%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 22/11/18 23/08/18 23/05/18 27/02/18 21/11/17 22/08/17 23/05/17 -
Price 0.925 1.25 1.36 1.69 1.73 1.66 1.64 -
P/RPS 15.81 19.75 19.70 12.39 15.09 15.67 13.88 9.05%
P/EPS -94.62 -125.90 579.27 74.20 4.92 117.03 88.77 -
EY -1.06 -0.79 0.17 1.35 20.32 0.85 1.13 -
DY 2.16 2.00 1.84 2.37 5.78 1.81 1.52 26.37%
P/NAPS 0.74 0.97 0.74 1.06 1.04 1.23 1.64 -41.14%

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