[BPLANT] YoY Annualized Quarter Result on 30-Sep-2016 [#3]

Stock
[BPLANT] BOUSTEAD PLANTATIONS BHD
Announcement Date
16-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- -15.56%
YoY- 123.03%
Quarter Report
Latest QR
Upcoming QR
BPLANT's Result
BPLANT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 530,798 569,934 722,578 681,633 602,422 733,550 694,333 -4.37%
PBT 56,454 -55,424 913,305 268,558 118,325 109,581 55,652 0.23%
Tax -31,761 -9,538 -78,492 -34,982 -18,217 -32,840 -14,257 14.27%
NP 24,693 -64,962 834,813 233,576 100,108 76,741 41,394 -8.24%
-
NP to SH 38,289 -51,836 838,393 236,662 106,113 77,497 46,530 -3.19%
-
Tax Rate 56.26% - 8.59% 13.03% 15.40% 29.97% 25.62% -
Total Cost 506,105 634,897 -112,234 448,057 502,314 656,809 652,938 -4.15%
-
Net Worth 2,732,800 2,800,000 2,671,999 2,208,709 2,223,999 2,320,000 0 -
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div 29,866 209,066 330,666 234,742 213,333 85,333 - -
Div Payout % 78.00% 0.00% 39.44% 99.19% 201.04% 110.11% - -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 2,732,800 2,800,000 2,671,999 2,208,709 2,223,999 2,320,000 0 -
NOSH 2,240,000 2,240,000 1,600,000 1,600,513 1,600,000 1,600,000 1,020,409 13.99%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 4.65% -11.40% 115.53% 34.27% 16.62% 10.46% 5.96% -
ROE 1.40% -1.85% 31.38% 10.71% 4.77% 3.34% 0.00% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 23.70 25.44 45.16 42.59 37.65 45.85 68.04 -16.11%
EPS 1.71 -2.32 52.40 14.79 6.63 6.32 4.56 -15.07%
DPS 1.33 9.33 20.67 14.67 13.33 5.33 0.00 -
NAPS 1.22 1.25 1.67 1.38 1.39 1.45 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,600,000
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 23.70 25.44 32.26 30.43 26.89 32.75 31.00 -4.37%
EPS 1.71 -2.32 37.43 10.57 4.74 3.46 2.08 -3.21%
DPS 1.33 9.33 14.76 10.48 9.52 3.81 0.00 -
NAPS 1.22 1.25 1.1929 0.986 0.9929 1.0357 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 - -
Price 0.66 1.13 1.61 1.48 1.37 1.55 0.00 -
P/RPS 2.79 4.44 3.57 3.48 3.64 3.38 0.00 -
P/EPS 38.61 -48.83 3.07 10.01 20.66 32.00 0.00 -
EY 2.59 -2.05 32.55 9.99 4.84 3.12 0.00 -
DY 2.02 8.26 12.84 9.91 9.73 3.44 0.00 -
P/NAPS 0.54 0.90 0.96 1.07 0.99 1.07 0.00 -
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 21/11/19 22/11/18 21/11/17 16/11/16 24/11/15 19/11/14 - -
Price 0.64 0.925 1.73 1.60 1.50 1.52 0.00 -
P/RPS 2.70 3.64 3.83 3.76 3.98 3.32 0.00 -
P/EPS 37.44 -39.97 3.30 10.82 22.62 31.38 0.00 -
EY 2.67 -2.50 30.29 9.24 4.42 3.19 0.00 -
DY 2.08 10.09 11.95 9.17 8.89 3.51 0.00 -
P/NAPS 0.52 0.74 1.04 1.16 1.08 1.05 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