[BPLANT] QoQ TTM Result on 30-Sep-2016 [#3]

Stock
[BPLANT] BOUSTEAD PLANTATIONS BHD
Announcement Date
16-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 8.43%
YoY- 124.53%
Quarter Report
Latest QR
Upcoming QR
BPLANT's Result
BPLANT's Financial Summary
View:
Show?
TTM Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 754,483 759,919 707,875 674,603 641,831 620,286 615,195 14.58%
PBT 217,127 288,817 276,081 201,356 178,752 131,558 95,100 73.47%
Tax -72,773 -69,368 -59,724 -28,996 -21,856 -23,811 -22,841 116.67%
NP 144,354 219,449 216,357 172,360 156,896 107,747 72,259 58.68%
-
NP to SH 154,027 228,881 227,791 176,522 162,799 113,849 78,610 56.64%
-
Tax Rate 33.52% 24.02% 21.63% 14.40% 12.23% 18.10% 24.02% -
Total Cost 610,129 540,470 491,518 502,243 484,935 512,539 542,936 8.09%
-
Net Worth 2,160,000 2,176,000 2,192,000 2,207,999 2,223,999 2,176,000 2,176,000 -0.49%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 224,060 224,035 232,035 223,974 191,974 224,000 208,000 5.08%
Div Payout % 145.47% 97.88% 101.86% 126.88% 117.92% 196.75% 264.60% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 2,160,000 2,176,000 2,192,000 2,207,999 2,223,999 2,176,000 2,176,000 -0.49%
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
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 19.13% 28.88% 30.56% 25.55% 24.45% 17.37% 11.75% -
ROE 7.13% 10.52% 10.39% 7.99% 7.32% 5.23% 3.61% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 47.16 47.49 44.24 42.16 40.11 38.77 38.45 14.59%
EPS 9.63 14.31 14.24 11.03 10.17 7.12 4.91 56.75%
DPS 14.00 14.00 14.50 14.00 12.00 14.00 13.00 5.06%
NAPS 1.35 1.36 1.37 1.38 1.39 1.36 1.36 -0.49%
Adjusted Per Share Value based on latest NOSH - 1,600,000
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 33.68 33.92 31.60 30.12 28.65 27.69 27.46 14.59%
EPS 6.88 10.22 10.17 7.88 7.27 5.08 3.51 56.68%
DPS 10.00 10.00 10.36 10.00 8.57 10.00 9.29 5.03%
NAPS 0.9643 0.9714 0.9786 0.9857 0.9929 0.9714 0.9714 -0.48%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 1.63 1.64 1.66 1.48 1.48 1.55 1.49 -
P/RPS 3.46 3.45 3.75 3.51 3.69 4.00 3.88 -7.35%
P/EPS 16.93 11.46 11.66 13.41 14.55 21.78 30.33 -32.23%
EY 5.91 8.72 8.58 7.45 6.87 4.59 3.30 47.52%
DY 8.59 8.54 8.73 9.46 8.11 9.03 8.72 -0.99%
P/NAPS 1.21 1.21 1.21 1.07 1.06 1.14 1.10 6.56%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 22/08/17 23/05/17 15/02/17 16/11/16 22/08/16 17/05/16 19/02/16 -
Price 1.66 1.64 1.73 1.60 1.55 1.46 1.54 -
P/RPS 3.52 3.45 3.91 3.79 3.86 3.77 4.01 -8.32%
P/EPS 17.24 11.46 12.15 14.50 15.23 20.52 31.34 -32.88%
EY 5.80 8.72 8.23 6.90 6.56 4.87 3.19 49.02%
DY 8.43 8.54 8.38 8.75 7.74 9.59 8.44 -0.07%
P/NAPS 1.23 1.21 1.26 1.16 1.12 1.07 1.13 5.82%

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