[BPLANT] YoY Annualized Quarter Result on 30-Jun-2016 [#2]

Stock
[BPLANT] BOUSTEAD PLANTATIONS BHD
Announcement Date
22-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 64.53%
YoY- 150.48%
Quarter Report
Latest QR
Upcoming QR
BPLANT's Result
BPLANT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 517,720 592,712 717,014 623,798 570,526 774,590 687,922 -4.62%
PBT 140,178 -36,816 171,698 289,606 122,302 122,902 25,686 32.67%
Tax -28,974 -11,368 -41,196 -15,098 -17,068 -41,808 -14,180 12.64%
NP 111,204 -48,184 130,502 274,508 105,234 81,094 11,506 45.92%
-
NP to SH 126,058 -33,960 132,742 280,270 111,892 79,124 23,438 32.34%
-
Tax Rate 20.67% - 23.99% 5.21% 13.96% 34.02% 55.21% -
Total Cost 406,516 640,896 586,512 349,290 465,292 693,496 676,416 -8.13%
-
Net Worth 2,755,200 2,889,599 2,160,000 2,223,603 2,287,999 1,539,303 0 -
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div 44,800 224,000 176,000 191,965 224,000 42,074 - -
Div Payout % 35.54% 0.00% 132.59% 68.49% 200.19% 53.18% - -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 2,755,200 2,889,599 2,160,000 2,223,603 2,287,999 1,539,303 0 -
NOSH 2,240,000 2,240,000 1,600,000 1,600,000 1,600,000 1,600,000 1,019,043 14.02%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 21.48% -8.13% 18.20% 44.01% 18.45% 10.47% 1.67% -
ROE 4.58% -1.18% 6.15% 12.60% 4.89% 5.14% 0.00% -
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 23.11 26.46 44.81 38.99 35.66 73.64 67.51 -16.35%
EPS 5.62 -1.52 8.30 17.52 7.00 7.64 2.30 16.04%
DPS 2.00 10.00 11.00 12.00 14.00 4.00 0.00 -
NAPS 1.23 1.29 1.35 1.39 1.43 1.4634 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,600,000
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 23.11 26.46 32.01 27.85 25.47 34.58 30.71 -4.62%
EPS 5.62 -1.52 5.93 12.51 5.00 3.53 1.05 32.24%
DPS 2.00 10.00 7.86 8.57 10.00 1.88 0.00 -
NAPS 1.23 1.29 0.9643 0.9927 1.0214 0.6872 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 - -
Price 0.735 1.25 1.63 1.48 1.40 1.62 0.00 -
P/RPS 3.18 4.72 3.64 3.80 3.93 2.20 0.00 -
P/EPS 13.06 -82.45 19.65 8.45 20.02 21.54 0.00 -
EY 7.66 -1.21 5.09 11.84 5.00 4.64 0.00 -
DY 2.72 8.00 6.75 8.11 10.00 2.47 0.00 -
P/NAPS 0.60 0.97 1.21 1.06 0.98 1.11 0.00 -
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 22/08/19 23/08/18 22/08/17 22/08/16 20/08/15 20/08/14 - -
Price 0.67 1.25 1.66 1.55 1.28 1.58 0.00 -
P/RPS 2.90 4.72 3.70 3.97 3.59 2.15 0.00 -
P/EPS 11.91 -82.45 20.01 8.85 18.30 21.00 0.00 -
EY 8.40 -1.21 5.00 11.30 5.46 4.76 0.00 -
DY 2.99 8.00 6.63 7.74 10.94 2.53 0.00 -
P/NAPS 0.54 0.97 1.23 1.12 0.90 1.08 0.00 -

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
Post a Comment