[BPLANT] QoQ TTM Result on 30-Jun-2016 [#2]

Stock
[BPLANT] BOUSTEAD PLANTATIONS BHD
Announcement Date
22-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 43.0%
YoY- 121.37%
Quarter Report
Latest QR
Upcoming QR
BPLANT's Result
BPLANT's Financial Summary
View:
Show?
TTM Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 759,919 707,875 674,603 641,831 620,286 615,195 618,975 14.64%
PBT 288,817 276,081 201,356 178,752 131,558 95,100 96,341 107.77%
Tax -69,368 -59,724 -28,996 -21,856 -23,811 -22,841 -26,398 90.31%
NP 219,449 216,357 172,360 156,896 107,747 72,259 69,943 114.16%
-
NP to SH 228,881 227,791 176,522 162,799 113,849 78,610 78,620 103.75%
-
Tax Rate 24.02% 21.63% 14.40% 12.23% 18.10% 24.02% 27.40% -
Total Cost 540,470 491,518 502,243 484,935 512,539 542,936 549,032 -1.04%
-
Net Worth 2,176,000 2,192,000 2,207,999 2,223,999 2,176,000 2,176,000 2,223,999 -1.44%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div 224,035 232,035 223,974 191,974 224,000 208,000 192,000 10.82%
Div Payout % 97.88% 101.86% 126.88% 117.92% 196.75% 264.60% 244.21% -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 2,176,000 2,192,000 2,207,999 2,223,999 2,176,000 2,176,000 2,223,999 -1.44%
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
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 28.88% 30.56% 25.55% 24.45% 17.37% 11.75% 11.30% -
ROE 10.52% 10.39% 7.99% 7.32% 5.23% 3.61% 3.54% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 47.49 44.24 42.16 40.11 38.77 38.45 38.69 14.62%
EPS 14.31 14.24 11.03 10.17 7.12 4.91 4.91 103.90%
DPS 14.00 14.50 14.00 12.00 14.00 13.00 12.00 10.81%
NAPS 1.36 1.37 1.38 1.39 1.36 1.36 1.39 -1.44%
Adjusted Per Share Value based on latest NOSH - 1,600,000
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 33.92 31.60 30.12 28.65 27.69 27.46 27.63 14.63%
EPS 10.22 10.17 7.88 7.27 5.08 3.51 3.51 103.77%
DPS 10.00 10.36 10.00 8.57 10.00 9.29 8.57 10.82%
NAPS 0.9714 0.9786 0.9857 0.9929 0.9714 0.9714 0.9929 -1.44%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 1.64 1.66 1.48 1.48 1.55 1.49 1.37 -
P/RPS 3.45 3.75 3.51 3.69 4.00 3.88 3.54 -1.70%
P/EPS 11.46 11.66 13.41 14.55 21.78 30.33 27.88 -44.68%
EY 8.72 8.58 7.45 6.87 4.59 3.30 3.59 80.59%
DY 8.54 8.73 9.46 8.11 9.03 8.72 8.76 -1.67%
P/NAPS 1.21 1.21 1.07 1.06 1.14 1.10 0.99 14.30%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 23/05/17 15/02/17 16/11/16 22/08/16 17/05/16 19/02/16 24/11/15 -
Price 1.64 1.73 1.60 1.55 1.46 1.54 1.50 -
P/RPS 3.45 3.91 3.79 3.86 3.77 4.01 3.88 -7.52%
P/EPS 11.46 12.15 14.50 15.23 20.52 31.34 30.53 -47.93%
EY 8.72 8.23 6.90 6.56 4.87 3.19 3.28 91.79%
DY 8.54 8.38 8.75 7.74 9.59 8.44 8.00 4.44%
P/NAPS 1.21 1.26 1.16 1.12 1.07 1.13 1.08 7.86%

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