[BPLANT] YoY Annualized Quarter Result on 30-Jun-2017 [#2]

Announcement Date
22-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 12.26%
YoY- -52.64%
Quarter Report
View:
Show?
Annualized Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 659,494 517,720 592,712 717,014 623,798 570,526 774,590 -2.64%
PBT 12,100 140,178 -36,816 171,698 289,606 122,302 122,902 -32.02%
Tax -28,198 -28,974 -11,368 -41,196 -15,098 -17,068 -41,808 -6.34%
NP -16,098 111,204 -48,184 130,502 274,508 105,234 81,094 -
-
NP to SH -4,946 126,058 -33,960 132,742 280,270 111,892 79,124 -
-
Tax Rate 233.04% 20.67% - 23.99% 5.21% 13.96% 34.02% -
Total Cost 675,592 406,516 640,896 586,512 349,290 465,292 693,496 -0.43%
-
Net Worth 2,553,599 2,755,200 2,889,599 2,160,000 2,223,603 2,287,999 1,539,303 8.79%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 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
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 2,553,599 2,755,200 2,889,599 2,160,000 2,223,603 2,287,999 1,539,303 8.79%
NOSH 2,240,000 2,240,000 2,240,000 1,600,000 1,600,000 1,600,000 1,600,000 5.76%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin -2.44% 21.48% -8.13% 18.20% 44.01% 18.45% 10.47% -
ROE -0.19% 4.58% -1.18% 6.15% 12.60% 4.89% 5.14% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 29.44 23.11 26.46 44.81 38.99 35.66 73.64 -14.15%
EPS -0.22 5.62 -1.52 8.30 17.52 7.00 7.64 -
DPS 0.00 2.00 10.00 11.00 12.00 14.00 4.00 -
NAPS 1.14 1.23 1.29 1.35 1.39 1.43 1.4634 -4.07%
Adjusted Per Share Value based on latest NOSH - 1,600,000
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 29.44 23.11 26.46 32.01 27.85 25.47 34.58 -2.64%
EPS -0.22 5.62 -1.52 5.93 12.51 5.00 3.53 -
DPS 0.00 2.00 10.00 7.86 8.57 10.00 1.88 -
NAPS 1.14 1.23 1.29 0.9643 0.9927 1.0214 0.6872 8.79%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.355 0.735 1.25 1.63 1.48 1.40 1.62 -
P/RPS 1.21 3.18 4.72 3.64 3.80 3.93 2.20 -9.47%
P/EPS -160.78 13.06 -82.45 19.65 8.45 20.02 21.54 -
EY -0.62 7.66 -1.21 5.09 11.84 5.00 4.64 -
DY 0.00 2.72 8.00 6.75 8.11 10.00 2.47 -
P/NAPS 0.31 0.60 0.97 1.21 1.06 0.98 1.11 -19.13%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 25/08/20 22/08/19 23/08/18 22/08/17 22/08/16 20/08/15 20/08/14 -
Price 0.39 0.67 1.25 1.66 1.55 1.28 1.58 -
P/RPS 1.32 2.90 4.72 3.70 3.97 3.59 2.15 -7.80%
P/EPS -176.63 11.91 -82.45 20.01 8.85 18.30 21.00 -
EY -0.57 8.40 -1.21 5.00 11.30 5.46 4.76 -
DY 0.00 2.99 8.00 6.63 7.74 10.94 2.53 -
P/NAPS 0.34 0.54 0.97 1.23 1.12 0.90 1.08 -17.50%

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