[BPLANT] QoQ TTM Result on 31-Mar-2017 [#1]

Stock
[BPLANT] BOUSTEAD PLANTATIONS BHD
Announcement Date
23-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 0.48%
YoY- 101.04%
Quarter Report
Latest QR
Upcoming QR
BPLANT's Result
BPLANT's Financial Summary
View:
Show?
TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 760,097 738,584 754,483 759,919 707,875 674,603 641,831 11.90%
PBT 732,670 766,060 217,127 288,817 276,081 201,356 178,752 155.45%
Tax -70,706 -98,775 -72,773 -69,368 -59,724 -28,996 -21,856 118.27%
NP 661,964 667,285 144,354 219,449 216,357 172,360 156,896 160.42%
-
NP to SH 665,238 679,089 154,027 228,881 227,791 176,522 162,799 154.93%
-
Tax Rate 9.65% 12.89% 33.52% 24.02% 21.63% 14.40% 12.23% -
Total Cost 98,133 71,299 610,129 540,470 491,518 502,243 484,935 -65.43%
-
Net Worth 2,544,000 2,671,999 2,160,000 2,176,000 2,192,000 2,207,999 2,223,999 9.34%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 312,000 304,060 224,060 224,035 232,035 223,974 191,974 38.10%
Div Payout % 46.90% 44.77% 145.47% 97.88% 101.86% 126.88% 117.92% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 2,544,000 2,671,999 2,160,000 2,176,000 2,192,000 2,207,999 2,223,999 9.34%
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
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 87.09% 90.35% 19.13% 28.88% 30.56% 25.55% 24.45% -
ROE 26.15% 25.42% 7.13% 10.52% 10.39% 7.99% 7.32% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 47.51 46.16 47.16 47.49 44.24 42.16 40.11 11.91%
EPS 41.58 42.44 9.63 14.31 14.24 11.03 10.17 155.03%
DPS 19.50 19.00 14.00 14.00 14.50 14.00 12.00 38.09%
NAPS 1.59 1.67 1.35 1.36 1.37 1.38 1.39 9.34%
Adjusted Per Share Value based on latest NOSH - 1,600,000
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 33.93 32.97 33.68 33.92 31.60 30.12 28.65 11.90%
EPS 29.70 30.32 6.88 10.22 10.17 7.88 7.27 154.89%
DPS 13.93 13.57 10.00 10.00 10.36 10.00 8.57 38.12%
NAPS 1.1357 1.1929 0.9643 0.9714 0.9786 0.9857 0.9929 9.34%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 1.65 1.61 1.63 1.64 1.66 1.48 1.48 -
P/RPS 3.47 3.49 3.46 3.45 3.75 3.51 3.69 -4.00%
P/EPS 3.97 3.79 16.93 11.46 11.66 13.41 14.55 -57.83%
EY 25.20 26.36 5.91 8.72 8.58 7.45 6.87 137.28%
DY 11.82 11.80 8.59 8.54 8.73 9.46 8.11 28.45%
P/NAPS 1.04 0.96 1.21 1.21 1.21 1.07 1.06 -1.25%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 21/11/17 22/08/17 23/05/17 15/02/17 16/11/16 22/08/16 -
Price 1.69 1.73 1.66 1.64 1.73 1.60 1.55 -
P/RPS 3.56 3.75 3.52 3.45 3.91 3.79 3.86 -5.23%
P/EPS 4.06 4.08 17.24 11.46 12.15 14.50 15.23 -58.47%
EY 24.60 24.53 5.80 8.72 8.23 6.90 6.56 140.79%
DY 11.54 10.98 8.43 8.54 8.38 8.75 7.74 30.41%
P/NAPS 1.06 1.04 1.23 1.21 1.26 1.16 1.12 -3.59%

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