[BPLANT] QoQ TTM Result on 31-Dec-2018 [#4]

Stock

[BPLANT] BOUSTEAD PLANTATIONS BHD

Announcement Date

25-Feb-2019

Admission Sponsor

Sponsor

Financial Year

31-Dec-2018

Quarter

31-Dec-2018 [#4]

Profit Trend

QoQ- -2027.4%

YoY- -107.78%

Quarter Report

BPLANT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
TTM Result
Revenue	554,657	546,513	564,317	584,009	645,614	697,946	725,681	-16.39%
YoY %	1.49%	-3.15%	-3.37%	-9.54%	-7.50%	-3.82%	-	-
Horiz. %	76.43%	75.31%	77.76%	80.48%	88.97%	96.18%	100.00%	-
PBT	32,936	37,524	-72,837	-50,973	6,123	628,413	683,400	-86.73%
YoY %	-12.23%	151.52%	-42.89%	-932.48%	-99.03%	-8.05%	-	-
Horiz. %	4.82%	5.49%	-10.66%	-7.46%	0.90%	91.95%	100.00%	-
Tax	-29,603	-21,739	-13,204	-12,936	-18,991	-55,792	-63,315	-39.73%
YoY %	-36.17%	-64.64%	-2.07%	31.88%	65.96%	11.88%	-	-
Horiz. %	46.76%	34.33%	20.85%	20.43%	29.99%	88.12%	100.00%	-
NP	3,333	15,785	-86,041	-63,909	-12,868	572,621	620,085	-96.92%
YoY %	-78.89%	118.35%	-34.63%	-396.65%	-102.25%	-7.65%	-	-
Horiz. %	0.54%	2.55%	-13.88%	-10.31%	-2.08%	92.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	15,813	28,228	-73,239	-51,781	-2,434	581,887	626,821	-91.37%
YoY %	-43.98%	138.54%	-41.44%	-2,027.40%	-100.42%	-7.17%	-	-
Horiz. %	2.52%	4.50%	-11.68%	-8.26%	-0.39%	92.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	89.88%	57.93%	-	-	310.16%	8.88%	9.26%	-
YoY %	55.15%	0.00%	-	-	3,392.79%	-4.10%	-	-
Horiz. %	970.63%	625.59%	-	-	3,349.46%	95.90%	100.00%	-
Total Cost	551,324	530,728	650,358	647,918	658,482	125,325	105,596	200.65%
YoY %	3.88%	-18.39%	0.38%	-1.60%	425.42%	18.68%	-	-
Horiz. %	522.11%	502.60%	615.89%	613.58%	623.59%	118.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,732,800	2,755,200	2,710,400	2,710,400	2,800,000	2,889,599	4,144,000	-24.21%
YoY %	-0.81%	1.65%	0.00%	-3.20%	-3.10%	-30.27%	-	-
Horiz. %	65.95%	66.49%	65.41%	65.41%	67.57%	69.73%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Dividend
Div	22,400	67,200	123,200	156,800	220,800	336,000	328,000	-83.26%
YoY %	-66.67%	-45.45%	-21.43%	-28.99%	-34.29%	2.44%	-	-
Horiz. %	6.83%	20.49%	37.56%	47.80%	67.32%	102.44%	100.00%	-
Div Payout %	141.66%	238.06%	0.00%	0.00%	0.00%	57.74%	52.33%	-
YoY %	-40.49%	0.00%	0.00%	0.00%	0.00%	10.34%	-	-
Horiz. %	270.71%	454.92%	0.00%	0.00%	0.00%	110.34%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Equity
Net Worth	2,732,800	2,755,200	2,710,400	2,710,400	2,800,000	2,889,599	4,144,000	-24.21%
YoY %	-0.81%	1.65%	0.00%	-3.20%	-3.10%	-30.27%	-	-
Horiz. %	65.95%	66.49%	65.41%	65.41%	67.57%	69.73%	100.00%	-
NOSH	2,240,000	2,240,000	2,240,000	2,240,000	2,240,000	2,240,000	1,600,000	25.12%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	40.00%	-	-
Horiz. %	140.00%	140.00%	140.00%	140.00%	140.00%	140.00%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Ratio Analysis
NP Margin	0.60%	2.89%	-15.25%	-10.94%	-1.99%	82.04%	85.45%	-
YoY %	-79.24%	118.95%	-39.40%	-449.75%	-102.43%	-3.99%	-	-
Horiz. %	0.70%	3.38%	-17.85%	-12.80%	-2.33%	96.01%	100.00%	-
ROE	0.58%	1.02%	-2.70%	-1.91%	-0.09%	20.14%	15.13%	-
YoY %	-43.14%	137.78%	-41.36%	-2,022.22%	-100.45%	33.11%	-	-
Horiz. %	3.83%	6.74%	-17.85%	-12.62%	-0.59%	133.11%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Per Share
RPS	24.76	24.40	25.19	26.07	28.82	31.16	32.40	-16.39%
YoY %	1.48%	-3.14%	-3.38%	-9.54%	-7.51%	-3.83%	-	-
Horiz. %	76.42%	75.31%	77.75%	80.46%	88.95%	96.17%	100.00%	-
EPS	0.71	1.26	-3.27	-2.31	-0.11	25.98	27.98	-91.34%
YoY %	-43.65%	138.53%	-41.56%	-2,000.00%	-100.42%	-7.15%	-	-
Horiz. %	2.54%	4.50%	-11.69%	-8.26%	-0.39%	92.85%	100.00%	-
DPS	1.00	3.00	5.50	7.00	9.86	15.00	14.64	-83.26%
YoY %	-66.67%	-45.45%	-21.43%	-29.01%	-34.27%	2.46%	-	-
Horiz. %	6.83%	20.49%	37.57%	47.81%	67.35%	102.46%	100.00%	-
NAPS	1.22	1.23	1.21	1.21	1.25	1.29	1.85	-24.21%
YoY %	-0.81%	1.65%	0.00%	-3.20%	-3.10%	-30.27%	-	-
Horiz. %	65.95%	66.49%	65.41%	65.41%	67.57%	69.73%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Adjusted Per Share Value based on latest NOSH - 2,240,000
RPS	24.76	24.40	25.19	26.07	28.82	31.16	32.40	-16.39%
YoY %	1.48%	-3.14%	-3.38%	-9.54%	-7.51%	-3.83%	-	-
Horiz. %	76.42%	75.31%	77.75%	80.46%	88.95%	96.17%	100.00%	-
EPS	0.71	1.26	-3.27	-2.31	-0.11	25.98	27.98	-91.34%
YoY %	-43.65%	138.53%	-41.56%	-2,000.00%	-100.42%	-7.15%	-	-
Horiz. %	2.54%	4.50%	-11.69%	-8.26%	-0.39%	92.85%	100.00%	-
DPS	1.00	3.00	5.50	7.00	9.86	15.00	14.64	-83.26%
YoY %	-66.67%	-45.45%	-21.43%	-29.01%	-34.27%	2.46%	-	-
Horiz. %	6.83%	20.49%	37.57%	47.81%	67.35%	102.46%	100.00%	-
NAPS	1.22	1.23	1.21	1.21	1.25	1.29	1.85	-24.21%
YoY %	-0.81%	1.65%	0.00%	-3.20%	-3.10%	-30.27%	-	-
Horiz. %	65.95%	66.49%	65.41%	65.41%	67.57%	69.73%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/19	28/06/19	29/03/19	31/12/18	28/09/18	29/06/18	30/03/18	-
Price	0.66	0.735	0.76	0.75	1.13	1.25	1.68	-
P/RPS	2.67	3.01	3.02	2.88	3.92	4.01	5.19	-35.76%
YoY %	-11.30%	-0.33%	4.86%	-26.53%	-2.24%	-22.74%	-	-
Horiz. %	51.45%	58.00%	58.19%	55.49%	75.53%	77.26%	100.00%	-
P/EPS	93.49	58.33	-23.24	-32.44	-1,039.93	4.81	6.00	522.80%
YoY %	60.28%	350.99%	28.36%	96.88%	-21,720.17%	-19.83%	-	-
Horiz. %	1,558.17%	972.17%	-387.33%	-540.67%	-17,332.17%	80.17%	100.00%	-
EY	1.07	1.71	-4.30	-3.08	-0.10	20.78	16.66	-83.93%
YoY %	-37.43%	139.77%	-39.61%	-2,980.00%	-100.48%	24.73%	-	-
Horiz. %	6.42%	10.26%	-25.81%	-18.49%	-0.60%	124.73%	100.00%	-
DY	1.52	4.08	7.24	9.33	8.72	12.00	8.72	-68.76%
YoY %	-62.75%	-43.65%	-22.40%	7.00%	-27.33%	37.61%	-	-
Horiz. %	17.43%	46.79%	83.03%	107.00%	100.00%	137.61%	100.00%	-
P/NAPS	0.54	0.60	0.63	0.62	0.90	0.97	0.91	-29.36%
YoY %	-10.00%	-4.76%	1.61%	-31.11%	-7.22%	6.59%	-	-
Horiz. %	59.34%	65.93%	69.23%	68.13%	98.90%	106.59%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Price Multiplier on Announcement Date
Date	21/11/19	22/08/19	23/05/19	25/02/19	22/11/18	23/08/18	23/05/18	-
Price	0.64	0.67	0.755	0.97	0.925	1.25	1.36	-
P/RPS	2.58	2.75	3.00	3.72	3.21	4.01	4.20	-27.71%
YoY %	-6.18%	-8.33%	-19.35%	15.89%	-19.95%	-4.52%	-	-
Horiz. %	61.43%	65.48%	71.43%	88.57%	76.43%	95.48%	100.00%	-
P/EPS	90.66	53.17	-23.09	-41.96	-851.27	4.81	4.86	602.12%
YoY %	70.51%	330.27%	44.97%	95.07%	-17,797.92%	-1.03%	-	-
Horiz. %	1,865.43%	1,094.03%	-475.10%	-863.37%	-17,515.84%	98.97%	100.00%	-
EY	1.10	1.88	-4.33	-2.38	-0.12	20.78	20.58	-85.78%
YoY %	-41.49%	143.42%	-81.93%	-1,883.33%	-100.58%	0.97%	-	-
Horiz. %	5.34%	9.14%	-21.04%	-11.56%	-0.58%	100.97%	100.00%	-
DY	1.56	4.48	7.28	7.22	10.66	12.00	10.77	-72.38%
YoY %	-65.18%	-38.46%	0.83%	-32.27%	-11.17%	11.42%	-	-
Horiz. %	14.48%	41.60%	67.60%	67.04%	98.98%	111.42%	100.00%	-
P/NAPS	0.52	0.54	0.62	0.80	0.74	0.97	0.74	-20.94%
YoY %	-3.70%	-12.90%	-22.50%	8.11%	-23.71%	31.08%	-	-
Horiz. %	70.27%	72.97%	83.78%	108.11%	100.00%	131.08%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos