[BPLANT] QoQ TTM Result on 31-Mar-2019 [#1]

Stock
[BPLANT] BOUSTEAD PLANTATIONS BHD
Announcement Date
23-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -41.44%
YoY- -111.68%
Quarter Report
Latest QR
Upcoming QR
BPLANT's Result
BPLANT's Financial Summary
View:
Show?
TTM Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 577,203 554,657 546,513 564,317 584,009 645,614 697,946 -11.86%
PBT -135,370 32,936 37,524 -72,837 -50,973 6,123 628,413 -
Tax -21,910 -29,603 -21,739 -13,204 -12,936 -18,991 -55,792 -46.28%
NP -157,280 3,333 15,785 -86,041 -63,909 -12,868 572,621 -
-
NP to SH -144,008 15,813 28,228 -73,239 -51,781 -2,434 581,887 -
-
Tax Rate - 89.88% 57.93% - - 310.16% 8.88% -
Total Cost 734,483 551,324 530,728 650,358 647,918 658,482 125,325 224.01%
-
Net Worth 2,553,599 2,732,800 2,755,200 2,710,400 2,710,400 2,800,000 2,889,599 -7.88%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 22,400 22,400 67,200 123,200 156,800 220,800 336,000 -83.47%
Div Payout % 0.00% 141.66% 238.06% 0.00% 0.00% 0.00% 57.74% -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 2,553,599 2,732,800 2,755,200 2,710,400 2,710,400 2,800,000 2,889,599 -7.88%
NOSH 2,240,000 2,240,000 2,240,000 2,240,000 2,240,000 2,240,000 2,240,000 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin -27.25% 0.60% 2.89% -15.25% -10.94% -1.99% 82.04% -
ROE -5.64% 0.58% 1.02% -2.70% -1.91% -0.09% 20.14% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 25.77 24.76 24.40 25.19 26.07 28.82 31.16 -11.86%
EPS -6.43 0.71 1.26 -3.27 -2.31 -0.11 25.98 -
DPS 1.00 1.00 3.00 5.50 7.00 9.86 15.00 -83.47%
NAPS 1.14 1.22 1.23 1.21 1.21 1.25 1.29 -7.88%
Adjusted Per Share Value based on latest NOSH - 2,240,000
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 25.77 24.76 24.40 25.19 26.07 28.82 31.16 -11.86%
EPS -6.43 0.71 1.26 -3.27 -2.31 -0.11 25.98 -
DPS 1.00 1.00 3.00 5.50 7.00 9.86 15.00 -83.47%
NAPS 1.14 1.22 1.23 1.21 1.21 1.25 1.29 -7.88%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.765 0.66 0.735 0.76 0.75 1.13 1.25 -
P/RPS 2.97 2.67 3.01 3.02 2.88 3.92 4.01 -18.09%
P/EPS -11.90 93.49 58.33 -23.24 -32.44 -1,039.93 4.81 -
EY -8.40 1.07 1.71 -4.30 -3.08 -0.10 20.78 -
DY 1.31 1.52 4.08 7.24 9.33 8.72 12.00 -77.06%
P/NAPS 0.67 0.54 0.60 0.63 0.62 0.90 0.97 -21.80%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 25/02/20 21/11/19 22/08/19 23/05/19 25/02/19 22/11/18 23/08/18 -
Price 0.575 0.64 0.67 0.755 0.97 0.925 1.25 -
P/RPS 2.23 2.58 2.75 3.00 3.72 3.21 4.01 -32.30%
P/EPS -8.94 90.66 53.17 -23.09 -41.96 -851.27 4.81 -
EY -11.18 1.10 1.88 -4.33 -2.38 -0.12 20.78 -
DY 1.74 1.56 4.48 7.28 7.22 10.66 12.00 -72.30%
P/NAPS 0.50 0.52 0.54 0.62 0.80 0.74 0.97 -35.63%

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