[BPLANT] QoQ TTM Result on 30-Sep-2017 [#3]

Stock

[BPLANT] BOUSTEAD PLANTATIONS BHD

Announcement Date

21-Nov-2017

Admission Sponsor

Sponsor

Financial Year

31-Dec-2017

Quarter

30-Sep-2017 [#3]

Profit Trend

QoQ- 340.89%

YoY- 284.71%

Quarter Report

BPLANT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
TTM Result
Revenue	697,946	725,681	760,097	738,584	754,483	759,919	707,875	-0.93%
YoY %	-3.82%	-4.53%	2.91%	-2.11%	-0.72%	7.35%	-	-
Horiz. %	98.60%	102.52%	107.38%	104.34%	106.58%	107.35%	100.00%	-
PBT	628,413	683,400	732,670	766,060	217,127	288,817	276,081	73.29%
YoY %	-8.05%	-6.72%	-4.36%	252.82%	-24.82%	4.61%	-	-
Horiz. %	227.62%	247.54%	265.38%	277.48%	78.65%	104.61%	100.00%	-
Tax	-55,792	-63,315	-70,706	-98,775	-72,773	-69,368	-59,724	-4.45%
YoY %	11.88%	10.45%	28.42%	-35.73%	-4.91%	-16.15%	-	-
Horiz. %	93.42%	106.01%	118.39%	165.39%	121.85%	116.15%	100.00%	-
NP	572,621	620,085	661,964	667,285	144,354	219,449	216,357	91.67%
YoY %	-7.65%	-6.33%	-0.80%	362.26%	-34.22%	1.43%	-	-
Horiz. %	264.66%	286.60%	305.96%	308.42%	66.72%	101.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	581,887	626,821	665,238	679,089	154,027	228,881	227,791	87.18%
YoY %	-7.17%	-5.77%	-2.04%	340.89%	-32.70%	0.48%	-	-
Horiz. %	255.45%	275.17%	292.04%	298.12%	67.62%	100.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	8.88%	9.26%	9.65%	12.89%	33.52%	24.02%	21.63%	-
YoY %	-4.10%	-4.04%	-25.14%	-61.55%	39.55%	11.05%	-	-
Horiz. %	41.05%	42.81%	44.61%	59.59%	154.97%	111.05%	100.00%	-
Total Cost	125,325	105,596	98,133	71,299	610,129	540,470	491,518	-59.89%
YoY %	18.68%	7.60%	37.64%	-88.31%	12.89%	9.96%	-	-
Horiz. %	25.50%	21.48%	19.97%	14.51%	124.13%	109.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,889,599	4,144,000	2,544,000	2,671,999	2,160,000	2,176,000	2,192,000	20.28%
YoY %	-30.27%	62.89%	-4.79%	23.70%	-0.74%	-0.73%	-	-
Horiz. %	131.82%	189.05%	116.06%	121.90%	98.54%	99.27%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Dividend
Div	336,000	328,000	312,000	304,060	224,060	224,035	232,035	28.08%
YoY %	2.44%	5.13%	2.61%	35.70%	0.01%	-3.45%	-	-
Horiz. %	144.81%	141.36%	134.46%	131.04%	96.56%	96.55%	100.00%	-
Div Payout %	57.74%	52.33%	46.90%	44.77%	145.47%	97.88%	101.86%	-
YoY %	10.34%	11.58%	4.76%	-69.22%	48.62%	-3.91%	-	-
Horiz. %	56.69%	51.37%	46.04%	43.95%	142.81%	96.09%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Equity
Net Worth	2,889,599	4,144,000	2,544,000	2,671,999	2,160,000	2,176,000	2,192,000	20.28%
YoY %	-30.27%	62.89%	-4.79%	23.70%	-0.74%	-0.73%	-	-
Horiz. %	131.82%	189.05%	116.06%	121.90%	98.54%	99.27%	100.00%	-
NOSH	2,240,000	1,600,000	1,600,000	1,600,000	1,600,000	1,600,000	1,600,000	25.22%
YoY %	40.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	140.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Ratio Analysis
NP Margin	82.04%	85.45%	87.09%	90.35%	19.13%	28.88%	30.56%	-
YoY %	-3.99%	-1.88%	-3.61%	372.29%	-33.76%	-5.50%	-	-
Horiz. %	268.46%	279.61%	284.98%	295.65%	62.60%	94.50%	100.00%	-
ROE	20.14%	15.13%	26.15%	25.42%	7.13%	10.52%	10.39%	-
YoY %	33.11%	-42.14%	2.87%	256.52%	-32.22%	1.25%	-	-
Horiz. %	193.84%	145.62%	251.68%	244.66%	68.62%	101.25%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Per Share
RPS	31.16	32.40	47.51	46.16	47.16	47.49	44.24	-20.88%
YoY %	-3.83%	-31.80%	2.92%	-2.12%	-0.69%	7.35%	-	-
Horiz. %	70.43%	73.24%	107.39%	104.34%	106.60%	107.35%	100.00%	-
EPS	25.98	27.98	41.58	42.44	9.63	14.31	14.24	49.47%
YoY %	-7.15%	-32.71%	-2.03%	340.71%	-32.70%	0.49%	-	-
Horiz. %	182.44%	196.49%	291.99%	298.03%	67.63%	100.49%	100.00%	-
DPS	15.00	14.64	19.50	19.00	14.00	14.00	14.50	2.29%
YoY %	2.46%	-24.92%	2.63%	35.71%	0.00%	-3.45%	-	-
Horiz. %	103.45%	100.97%	134.48%	131.03%	96.55%	96.55%	100.00%	-
NAPS	1.29	1.85	1.59	1.67	1.35	1.36	1.37	-3.94%
YoY %	-30.27%	16.35%	-4.79%	23.70%	-0.74%	-0.73%	-	-
Horiz. %	94.16%	135.04%	116.06%	121.90%	98.54%	99.27%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Adjusted Per Share Value based on latest NOSH - 1,600,000
RPS	31.16	32.40	33.93	32.97	33.68	33.92	31.60	-0.93%
YoY %	-3.83%	-4.51%	2.91%	-2.11%	-0.71%	7.34%	-	-
Horiz. %	98.61%	102.53%	107.37%	104.34%	106.58%	107.34%	100.00%	-
EPS	25.98	27.98	29.70	30.32	6.88	10.22	10.17	87.19%
YoY %	-7.15%	-5.79%	-2.04%	340.70%	-32.68%	0.49%	-	-
Horiz. %	255.46%	275.12%	292.04%	298.13%	67.65%	100.49%	100.00%	-
DPS	15.00	14.64	13.93	13.57	10.00	10.00	10.36	28.07%
YoY %	2.46%	5.10%	2.65%	35.70%	0.00%	-3.47%	-	-
Horiz. %	144.79%	141.31%	134.46%	130.98%	96.53%	96.53%	100.00%	-
NAPS	1.29	1.85	1.1357	1.1929	0.9643	0.9714	0.9786	20.28%
YoY %	-30.27%	62.90%	-4.80%	23.71%	-0.73%	-0.74%	-	-
Horiz. %	131.82%	189.05%	116.05%	121.90%	98.54%	99.26%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/18	30/03/18	29/12/17	29/09/17	30/06/17	31/03/17	30/12/16	-
Price	1.25	1.68	1.65	1.61	1.63	1.64	1.66	-
P/RPS	4.01	5.19	3.47	3.49	3.46	3.45	3.75	4.58%
YoY %	-22.74%	49.57%	-0.57%	0.87%	0.29%	-8.00%	-	-
Horiz. %	106.93%	138.40%	92.53%	93.07%	92.27%	92.00%	100.00%	-
P/EPS	4.81	6.00	3.97	3.79	16.93	11.46	11.66	-44.67%
YoY %	-19.83%	51.13%	4.75%	-77.61%	47.73%	-1.72%	-	-
Horiz. %	41.25%	51.46%	34.05%	32.50%	145.20%	98.28%	100.00%	-
EY	20.78	16.66	25.20	26.36	5.91	8.72	8.58	80.63%
YoY %	24.73%	-33.89%	-4.40%	346.02%	-32.22%	1.63%	-	-
Horiz. %	242.19%	194.17%	293.71%	307.23%	68.88%	101.63%	100.00%	-
DY	12.00	8.72	11.82	11.80	8.59	8.54	8.73	23.69%
YoY %	37.61%	-26.23%	0.17%	37.37%	0.59%	-2.18%	-	-
Horiz. %	137.46%	99.89%	135.40%	135.17%	98.40%	97.82%	100.00%	-
P/NAPS	0.97	0.91	1.04	0.96	1.21	1.21	1.21	-13.73%
YoY %	6.59%	-12.50%	8.33%	-20.66%	0.00%	0.00%	-	-
Horiz. %	80.17%	75.21%	85.95%	79.34%	100.00%	100.00%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Price Multiplier on Announcement Date
Date	23/08/18	23/05/18	27/02/18	21/11/17	22/08/17	23/05/17	15/02/17	-
Price	1.25	1.36	1.69	1.73	1.66	1.64	1.73	-
P/RPS	4.01	4.20	3.56	3.75	3.52	3.45	3.91	1.70%
YoY %	-4.52%	17.98%	-5.07%	6.53%	2.03%	-11.76%	-	-
Horiz. %	102.56%	107.42%	91.05%	95.91%	90.03%	88.24%	100.00%	-
P/EPS	4.81	4.86	4.06	4.08	17.24	11.46	12.15	-46.17%
YoY %	-1.03%	19.70%	-0.49%	-76.33%	50.44%	-5.68%	-	-
Horiz. %	39.59%	40.00%	33.42%	33.58%	141.89%	94.32%	100.00%	-
EY	20.78	20.58	24.60	24.53	5.80	8.72	8.23	85.73%
YoY %	0.97%	-16.34%	0.29%	322.93%	-33.49%	5.95%	-	-
Horiz. %	252.49%	250.06%	298.91%	298.06%	70.47%	105.95%	100.00%	-
DY	12.00	10.77	11.54	10.98	8.43	8.54	8.38	27.12%
YoY %	11.42%	-6.67%	5.10%	30.25%	-1.29%	1.91%	-	-
Horiz. %	143.20%	128.52%	137.71%	131.03%	100.60%	101.91%	100.00%	-
P/NAPS	0.97	0.74	1.06	1.04	1.23	1.21	1.26	-16.04%
YoY %	31.08%	-30.19%	1.92%	-15.45%	1.65%	-3.97%	-	-
Horiz. %	76.98%	58.73%	84.13%	82.54%	97.62%	96.03%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos