[BPLANT] QoQ 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- 4467.8%
YoY- 479.64%
Quarter Report
Latest QR
Upcoming QR
BPLANT's Result
BPLANT's Financial Summary
View:
Show?
Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 196,650 199,326 174,923 136,976 163,378 166,554 153,378 17.93%
PBT 81,081 50,197 100,453 44,350 6,356 27,593 53,259 32.16%
Tax -39,906 -12,269 -4,332 -3,217 -9,178 -5,129 -6,287 240.90%
NP 41,175 37,928 96,121 41,133 -2,822 22,464 46,972 -8.37%
-
NP to SH 50,294 37,362 97,549 42,586 -975 23,639 48,599 2.30%
-
Tax Rate 49.22% 24.44% 4.31% 7.25% 144.40% 18.59% 11.80% -
Total Cost 155,475 161,398 78,802 95,843 166,200 144,090 106,406 28.61%
-
Net Worth 2,194,355 2,207,999 2,222,837 2,176,000 2,176,000 2,223,999 2,287,999 -2.73%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 56,060 80,000 47,974 48,000 48,000 48,000 80,000 -21.02%
Div Payout % 111.46% 214.12% 49.18% 112.71% 0.00% 203.05% 164.61% -
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 2,194,355 2,207,999 2,222,837 2,176,000 2,176,000 2,223,999 2,287,999 -2.73%
NOSH 1,600,000 1,600,000 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 20.94% 19.03% 54.95% 30.03% -1.73% 13.49% 30.62% -
ROE 2.29% 1.69% 4.39% 1.96% -0.04% 1.06% 2.12% -
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 12.28 12.46 10.94 8.56 10.21 10.41 9.59 17.83%
EPS 3.14 2.34 6.10 2.66 -0.06 1.48 3.04 2.17%
DPS 3.50 5.00 3.00 3.00 3.00 3.00 5.00 -21.07%
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 8.78 8.90 7.81 6.12 7.29 7.44 6.85 17.90%
EPS 2.25 1.67 4.35 1.90 -0.04 1.06 2.17 2.43%
DPS 2.50 3.57 2.14 2.14 2.14 2.14 3.57 -21.05%
NAPS 0.9796 0.9857 0.9923 0.9714 0.9714 0.9929 1.0214 -2.73%
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 13.52 11.88 13.53 18.11 14.59 13.16 14.60 -4.97%
P/EPS 52.87 63.38 24.26 58.24 -2,445.13 92.73 46.09 9.53%
EY 1.89 1.58 4.12 1.72 -0.04 1.08 2.17 -8.76%
DY 2.11 3.38 2.03 1.94 2.01 2.19 3.57 -29.46%
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 14.09 12.84 14.17 17.05 15.08 14.41 13.35 3.64%
P/EPS 55.10 68.52 25.41 54.85 -2,527.18 101.53 42.14 19.47%
EY 1.82 1.46 3.94 1.82 -0.04 0.98 2.37 -16.07%
DY 2.02 3.13 1.94 2.05 1.95 2.00 3.91 -35.48%
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