[BPLANT] QoQ Quarter Result on 31-Mar-2017 [#1]

Stock
[BPLANT] BOUSTEAD PLANTATIONS BHD
Announcement Date
23-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -41.23%
YoY- -30.59%
Quarter Report
Latest QR
Upcoming QR
BPLANT's Result
BPLANT's Financial Summary
View:
Show?
Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 218,163 183,427 169,487 189,020 196,650 199,326 174,923 15.81%
PBT 47,691 599,130 28,763 42,436 81,081 50,197 100,453 -39.05%
Tax -11,837 -38,271 -7,737 -13,355 -39,906 -12,269 -4,332 95.09%
NP 35,854 560,859 21,026 29,081 41,175 37,928 96,121 -48.08%
-
NP to SH 36,443 562,424 22,695 29,560 50,294 37,362 97,549 -48.03%
-
Tax Rate 24.82% 6.39% 26.90% 31.47% 49.22% 24.44% 4.31% -
Total Cost 182,309 -377,432 148,461 159,939 155,475 161,398 78,802 74.65%
-
Net Worth 2,544,000 2,671,999 2,160,000 1,600,000 2,194,355 2,207,999 2,222,837 9.38%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 64,000 160,000 48,000 40,000 56,060 80,000 47,974 21.12%
Div Payout % 175.62% 28.45% 211.50% 135.32% 111.46% 214.12% 49.18% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 2,544,000 2,671,999 2,160,000 1,600,000 2,194,355 2,207,999 2,222,837 9.38%
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
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 16.43% 305.77% 12.41% 15.39% 20.94% 19.03% 54.95% -
ROE 1.43% 21.05% 1.05% 1.85% 2.29% 1.69% 4.39% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 13.64 11.46 10.59 11.81 12.28 12.46 10.94 15.79%
EPS 2.28 35.15 1.42 1.32 3.14 2.34 6.10 -48.01%
DPS 4.00 10.00 3.00 2.50 3.50 5.00 3.00 21.07%
NAPS 1.59 1.67 1.35 1.00 1.37 1.38 1.39 9.34%
Adjusted Per Share Value based on latest NOSH - 1,600,000
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 9.74 8.19 7.57 8.44 8.78 8.90 7.81 15.81%
EPS 1.63 25.11 1.01 1.32 2.25 1.67 4.35 -47.93%
DPS 2.86 7.14 2.14 1.79 2.50 3.57 2.14 21.26%
NAPS 1.1357 1.1929 0.9643 0.7143 0.9796 0.9857 0.9923 9.38%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 1.65 1.61 1.63 1.64 1.66 1.48 1.48 -
P/RPS 12.10 14.04 15.39 13.88 13.52 11.88 13.53 -7.15%
P/EPS 72.44 4.58 114.92 88.77 52.87 63.38 24.26 106.94%
EY 1.38 21.83 0.87 1.13 1.89 1.58 4.12 -51.67%
DY 2.42 6.21 1.84 1.52 2.11 3.38 2.03 12.39%
P/NAPS 1.04 0.96 1.21 1.64 1.21 1.07 1.06 -1.25%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 21/11/17 22/08/17 23/05/17 15/02/17 16/11/16 22/08/16 -
Price 1.69 1.73 1.66 1.64 1.73 1.60 1.55 -
P/RPS 12.39 15.09 15.67 13.88 14.09 12.84 14.17 -8.53%
P/EPS 74.20 4.92 117.03 88.77 55.10 68.52 25.41 103.90%
EY 1.35 20.32 0.85 1.13 1.82 1.46 3.94 -50.93%
DY 2.37 5.78 1.81 1.52 2.02 3.13 1.94 14.23%
P/NAPS 1.06 1.04 1.23 1.64 1.26 1.16 1.12 -3.59%

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