[BPLANT] QoQ TTM Result on 30-Sep-2018 [#3]

Stock

[BPLANT] BOUSTEAD PLANTATIONS BHD

Announcement Date

22-Nov-2018

Admission Sponsor

Sponsor

Financial Year

31-Dec-2018

Quarter

30-Sep-2018 [#3]

Profit Trend

QoQ- -100.42%

YoY- -100.36%

Quarter Report

BPLANT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
TTM Result
Revenue	546,513	564,317	584,009	645,614	697,946	725,681	760,097	-19.79%
YoY %	-3.15%	-3.37%	-9.54%	-7.50%	-3.82%	-4.53%	-	-
Horiz. %	71.90%	74.24%	76.83%	84.94%	91.82%	95.47%	100.00%	-
PBT	37,524	-72,837	-50,973	6,123	628,413	683,400	732,670	-86.28%
YoY %	151.52%	-42.89%	-932.48%	-99.03%	-8.05%	-6.72%	-	-
Horiz. %	5.12%	-9.94%	-6.96%	0.84%	85.77%	93.28%	100.00%	-
Tax	-21,739	-13,204	-12,936	-18,991	-55,792	-63,315	-70,706	-54.54%
YoY %	-64.64%	-2.07%	31.88%	65.96%	11.88%	10.45%	-	-
Horiz. %	30.75%	18.67%	18.30%	26.86%	78.91%	89.55%	100.00%	-
NP	15,785	-86,041	-63,909	-12,868	572,621	620,085	661,964	-91.77%
YoY %	118.35%	-34.63%	-396.65%	-102.25%	-7.65%	-6.33%	-	-
Horiz. %	2.38%	-13.00%	-9.65%	-1.94%	86.50%	93.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	28,228	-73,239	-51,781	-2,434	581,887	626,821	665,238	-87.90%
YoY %	138.54%	-41.44%	-2,027.40%	-100.42%	-7.17%	-5.77%	-	-
Horiz. %	4.24%	-11.01%	-7.78%	-0.37%	87.47%	94.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	57.93%	-	-	310.16%	8.88%	9.26%	9.65%	-
YoY %	0.00%	-	-	3,392.79%	-4.10%	-4.04%	-	-
Horiz. %	600.31%	-	-	3,214.09%	92.02%	95.96%	100.00%	-
Total Cost	530,728	650,358	647,918	658,482	125,325	105,596	98,133	209.06%
YoY %	-18.39%	0.38%	-1.60%	425.42%	18.68%	7.60%	-	-
Horiz. %	540.83%	662.73%	660.24%	671.01%	127.71%	107.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,755,200	2,710,400	2,710,400	2,800,000	2,889,599	4,144,000	2,544,000	5.47%
YoY %	1.65%	0.00%	-3.20%	-3.10%	-30.27%	62.89%	-	-
Horiz. %	108.30%	106.54%	106.54%	110.06%	113.58%	162.89%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Dividend
Div	67,200	123,200	156,800	220,800	336,000	328,000	312,000	-64.16%
YoY %	-45.45%	-21.43%	-28.99%	-34.29%	2.44%	5.13%	-	-
Horiz. %	21.54%	39.49%	50.26%	70.77%	107.69%	105.13%	100.00%	-
Div Payout %	238.06%	0.00%	0.00%	0.00%	57.74%	52.33%	46.90%	-
YoY %	0.00%	0.00%	0.00%	0.00%	10.34%	11.58%	-	-
Horiz. %	507.59%	0.00%	0.00%	0.00%	123.11%	111.58%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Equity
Net Worth	2,755,200	2,710,400	2,710,400	2,800,000	2,889,599	4,144,000	2,544,000	5.47%
YoY %	1.65%	0.00%	-3.20%	-3.10%	-30.27%	62.89%	-	-
Horiz. %	108.30%	106.54%	106.54%	110.06%	113.58%	162.89%	100.00%	-
NOSH	2,240,000	2,240,000	2,240,000	2,240,000	2,240,000	1,600,000	1,600,000	25.22%
YoY %	0.00%	0.00%	0.00%	0.00%	40.00%	0.00%	-	-
Horiz. %	140.00%	140.00%	140.00%	140.00%	140.00%	100.00%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Ratio Analysis
NP Margin	2.89%	-15.25%	-10.94%	-1.99%	82.04%	85.45%	87.09%	-
YoY %	118.95%	-39.40%	-449.75%	-102.43%	-3.99%	-1.88%	-	-
Horiz. %	3.32%	-17.51%	-12.56%	-2.28%	94.20%	98.12%	100.00%	-
ROE	1.02%	-2.70%	-1.91%	-0.09%	20.14%	15.13%	26.15%	-
YoY %	137.78%	-41.36%	-2,022.22%	-100.45%	33.11%	-42.14%	-	-
Horiz. %	3.90%	-10.33%	-7.30%	-0.34%	77.02%	57.86%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Per Share
RPS	24.40	25.19	26.07	28.82	31.16	32.40	47.51	-35.94%
YoY %	-3.14%	-3.38%	-9.54%	-7.51%	-3.83%	-31.80%	-	-
Horiz. %	51.36%	53.02%	54.87%	60.66%	65.59%	68.20%	100.00%	-
EPS	1.26	-3.27	-2.31	-0.11	25.98	27.98	41.58	-90.34%
YoY %	138.53%	-41.56%	-2,000.00%	-100.42%	-7.15%	-32.71%	-	-
Horiz. %	3.03%	-7.86%	-5.56%	-0.26%	62.48%	67.29%	100.00%	-
DPS	3.00	5.50	7.00	9.86	15.00	14.64	19.50	-71.38%
YoY %	-45.45%	-21.43%	-29.01%	-34.27%	2.46%	-24.92%	-	-
Horiz. %	15.38%	28.21%	35.90%	50.56%	76.92%	75.08%	100.00%	-
NAPS	1.23	1.21	1.21	1.25	1.29	1.85	1.59	-15.76%
YoY %	1.65%	0.00%	-3.20%	-3.10%	-30.27%	16.35%	-	-
Horiz. %	77.36%	76.10%	76.10%	78.62%	81.13%	116.35%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Adjusted Per Share Value based on latest NOSH - 2,240,000
RPS	24.40	25.19	26.07	28.82	31.16	32.40	33.93	-19.78%
YoY %	-3.14%	-3.38%	-9.54%	-7.51%	-3.83%	-4.51%	-	-
Horiz. %	71.91%	74.24%	76.83%	84.94%	91.84%	95.49%	100.00%	-
EPS	1.26	-3.27	-2.31	-0.11	25.98	27.98	29.70	-87.90%
YoY %	138.53%	-41.56%	-2,000.00%	-100.42%	-7.15%	-5.79%	-	-
Horiz. %	4.24%	-11.01%	-7.78%	-0.37%	87.47%	94.21%	100.00%	-
DPS	3.00	5.50	7.00	9.86	15.00	14.64	13.93	-64.17%
YoY %	-45.45%	-21.43%	-29.01%	-34.27%	2.46%	5.10%	-	-
Horiz. %	21.54%	39.48%	50.25%	70.78%	107.68%	105.10%	100.00%	-
NAPS	1.23	1.21	1.21	1.25	1.29	1.85	1.1357	5.47%
YoY %	1.65%	0.00%	-3.20%	-3.10%	-30.27%	62.90%	-	-
Horiz. %	108.30%	106.54%	106.54%	110.06%	113.59%	162.90%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/19	29/03/19	31/12/18	28/09/18	29/06/18	30/03/18	29/12/17	-
Price	0.735	0.76	0.75	1.13	1.25	1.68	1.65	-
P/RPS	3.01	3.02	2.88	3.92	4.01	5.19	3.47	-9.06%
YoY %	-0.33%	4.86%	-26.53%	-2.24%	-22.74%	49.57%	-	-
Horiz. %	86.74%	87.03%	83.00%	112.97%	115.56%	149.57%	100.00%	-
P/EPS	58.33	-23.24	-32.44	-1,039.93	4.81	6.00	3.97	502.84%
YoY %	350.99%	28.36%	96.88%	-21,720.17%	-19.83%	51.13%	-	-
Horiz. %	1,469.27%	-585.39%	-817.13%	-26,194.71%	121.16%	151.13%	100.00%	-
EY	1.71	-4.30	-3.08	-0.10	20.78	16.66	25.20	-83.44%
YoY %	139.77%	-39.61%	-2,980.00%	-100.48%	24.73%	-33.89%	-	-
Horiz. %	6.79%	-17.06%	-12.22%	-0.40%	82.46%	66.11%	100.00%	-
DY	4.08	7.24	9.33	8.72	12.00	8.72	11.82	-50.88%
YoY %	-43.65%	-22.40%	7.00%	-27.33%	37.61%	-26.23%	-	-
Horiz. %	34.52%	61.25%	78.93%	73.77%	101.52%	73.77%	100.00%	-
P/NAPS	0.60	0.63	0.62	0.90	0.97	0.91	1.04	-30.76%
YoY %	-4.76%	1.61%	-31.11%	-7.22%	6.59%	-12.50%	-	-
Horiz. %	57.69%	60.58%	59.62%	86.54%	93.27%	87.50%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Price Multiplier on Announcement Date
Date	22/08/19	23/05/19	25/02/19	22/11/18	23/08/18	23/05/18	27/02/18	-
Price	0.67	0.755	0.97	0.925	1.25	1.36	1.69	-
P/RPS	2.75	3.00	3.72	3.21	4.01	4.20	3.56	-15.85%
YoY %	-8.33%	-19.35%	15.89%	-19.95%	-4.52%	17.98%	-	-
Horiz. %	77.25%	84.27%	104.49%	90.17%	112.64%	117.98%	100.00%	-
P/EPS	53.17	-23.09	-41.96	-851.27	4.81	4.86	4.06	458.22%
YoY %	330.27%	44.97%	95.07%	-17,797.92%	-1.03%	19.70%	-	-
Horiz. %	1,309.61%	-568.72%	-1,033.50%	-20,967.24%	118.47%	119.70%	100.00%	-
EY	1.88	-4.33	-2.38	-0.12	20.78	20.58	24.60	-82.07%
YoY %	143.42%	-81.93%	-1,883.33%	-100.58%	0.97%	-16.34%	-	-
Horiz. %	7.64%	-17.60%	-9.67%	-0.49%	84.47%	83.66%	100.00%	-
DY	4.48	7.28	7.22	10.66	12.00	10.77	11.54	-46.87%
YoY %	-38.46%	0.83%	-32.27%	-11.17%	11.42%	-6.67%	-	-
Horiz. %	38.82%	63.08%	62.56%	92.37%	103.99%	93.33%	100.00%	-
P/NAPS	0.54	0.62	0.80	0.74	0.97	0.74	1.06	-36.29%
YoY %	-12.90%	-22.50%	8.11%	-23.71%	31.08%	-30.19%	-	-
Horiz. %	50.94%	58.49%	75.47%	69.81%	91.51%	69.81%	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

Moomoo MY

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 13 May 2024

MQ Trader

MQ Trading Signals

No trading signals available.

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TASCO

TASCO BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

307

PTRANS

PERAK TRANSIT BERHAD

300

HLIND

HONG LEONG INDUSTRIES BHD

299

GENTING

GENTING BHD

248

SENDAI

EVERSENDAI CORPORATION BERHAD

232

YTLPOWR

YTL POWER INTERNATIONAL BHD

206

TOPGLOV

TOP GLOVE CORPORATION BHD

179

GENM

GENTING MALAYSIA BERHAD

176

DNEX

DAGANG NEXCHANGE BERHAD

165

Daily Stocks

HSI-CXG

0.21

-0.005

239,755,600

HSI-HUT

0.12

-0.025

170,893,700

MMAG

0.375

+0.175

163,078,300

INIX-OR

0.02

0.00

141,839,900

MYEG

0.995

+0.01

111,318,800

TWL

0.025

0.00

79,946,600

EDUSPEC-OR

0.005

0.00

75,002,700

TOPGLOV

0.965

+0.015

73,810,000

SENDAI-WA

0.41

+0.085

71,895,300

SENDAI

0.715

+0.10

67,853,300

More active Stocks

MPI

32.08

+1.08

219,500

SBAGAN

6.66

+1.06

1,070,500

KLUANG

5.95

+0.64

399,000

ALLIANZ-PA

23.00

+0.60

100

2.30

+0.35

36,308,200

PTT

1.57

+0.34

3,331,000

CHGP

3.06

+0.29

2,367,300

HSI-CXM

1.03

+0.25

2,000

GENTING

4.76

+0.21

17,904,300

IDEAL

3.60

+0.20

100

More gainer Stocks

HSI-HU8

0.13

-0.32

3,000

AJI

18.90

-0.20

657,300

ORIENT

6.97

-0.18

1,220,900

FBMKLCI-HM5

0.18

-0.17

400

PETDAG

21.34

-0.12

396,800

PARAGON

3.40

-0.12

194,100

KUAISHO-C17

0.08

-0.12

58,800

CTOS-C11

0.04

-0.11

1,000,000

HSTECH-HY

0.055

-0.105

200

KLK

22.56

-0.10

674,100

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More