[BPLANT] YoY Annualized Quarter Result on 30-Sep-2017 [#3]

Stock

[BPLANT] BOUSTEAD PLANTATIONS BHD

Announcement Date

21-Nov-2017

Admission Sponsor

Sponsor

Financial Year

31-Dec-2017

Quarter

30-Sep-2017 [#3]

Profit Trend

QoQ- 531.6%

YoY- 254.26%

Quarter Report

BPLANT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Annualized Quarter Result
Revenue	713,901	530,798	569,934	722,578	681,633	602,422	733,550	-0.45%
YoY %	34.50%	-6.87%	-21.12%	6.01%	13.15%	-17.88%	-	-
Horiz. %	97.32%	72.36%	77.70%	98.50%	92.92%	82.12%	100.00%	-
PBT	44,798	56,454	-55,424	913,305	268,558	118,325	109,581	-13.83%
YoY %	-20.65%	201.86%	-106.07%	240.08%	126.97%	7.98%	-	-
Horiz. %	40.88%	51.52%	-50.58%	833.45%	245.08%	107.98%	100.00%	-
Tax	-34,354	-31,761	-9,538	-78,492	-34,982	-18,217	-32,840	0.75%
YoY %	-8.16%	-232.99%	87.85%	-124.38%	-92.03%	44.53%	-	-
Horiz. %	104.61%	96.71%	29.04%	239.01%	106.52%	55.47%	100.00%	-
NP	10,444	24,693	-64,962	834,813	233,576	100,108	76,741	-28.25%
YoY %	-57.70%	138.01%	-107.78%	257.41%	133.32%	30.45%	-	-
Horiz. %	13.61%	32.18%	-84.65%	1,087.83%	304.37%	130.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	20,662	38,289	-51,836	838,393	236,662	106,113	77,497	-19.75%
YoY %	-46.04%	173.87%	-106.18%	254.26%	123.03%	36.93%	-	-
Horiz. %	26.66%	49.41%	-66.89%	1,081.84%	305.38%	136.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	76.69%	56.26%	-	8.59%	13.03%	15.40%	29.97%	-
YoY %	36.31%	0.00%	-	-34.08%	-15.39%	-48.62%	-	-
Horiz. %	255.89%	187.72%	-	28.66%	43.48%	51.38%	100.00%	-
Total Cost	703,457	506,105	634,897	-112,234	448,057	502,314	656,809	1.14%
YoY %	38.99%	-20.29%	665.69%	-125.05%	-10.80%	-23.52%	-	-
Horiz. %	107.10%	77.06%	96.66%	-17.09%	68.22%	76.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,575,999	2,732,800	2,800,000	2,671,999	2,208,709	2,223,999	2,320,000	1.75%
YoY %	-5.74%	-2.40%	4.79%	20.98%	-0.69%	-4.14%	-	-
Horiz. %	111.03%	117.79%	120.69%	115.17%	95.20%	95.86%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Dividend
Div	14,933	29,866	209,066	330,666	234,742	213,333	85,333	-25.19%
YoY %	-50.00%	-85.71%	-36.77%	40.86%	10.04%	150.00%	-	-
Horiz. %	17.50%	35.00%	245.00%	387.50%	275.09%	250.00%	100.00%	-
Div Payout %	72.27%	78.00%	0.00%	39.44%	99.19%	201.04%	110.11%	-
YoY %	-7.35%	0.00%	0.00%	-60.24%	-50.66%	82.58%	-	-
Horiz. %	65.63%	70.84%	0.00%	35.82%	90.08%	182.58%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Equity
Net Worth	2,575,999	2,732,800	2,800,000	2,671,999	2,208,709	2,223,999	2,320,000	1.75%
YoY %	-5.74%	-2.40%	4.79%	20.98%	-0.69%	-4.14%	-	-
Horiz. %	111.03%	117.79%	120.69%	115.17%	95.20%	95.86%	100.00%	-
NOSH	2,240,000	2,240,000	2,240,000	1,600,000	1,600,513	1,600,000	1,600,000	5.76%
YoY %	0.00%	0.00%	40.00%	-0.03%	0.03%	0.00%	-	-
Horiz. %	140.00%	140.00%	140.00%	100.00%	100.03%	100.00%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Ratio Analysis
NP Margin	1.46%	4.65%	-11.40%	115.53%	34.27%	16.62%	10.46%	-
YoY %	-68.60%	140.79%	-109.87%	237.12%	106.20%	58.89%	-	-
Horiz. %	13.96%	44.46%	-108.99%	1,104.49%	327.63%	158.89%	100.00%	-
ROE	0.80%	1.40%	-1.85%	31.38%	10.71%	4.77%	3.34%	-
YoY %	-42.86%	175.68%	-105.90%	193.00%	124.53%	42.81%	-	-
Horiz. %	23.95%	41.92%	-55.39%	939.52%	320.66%	142.81%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Per Share
RPS	31.87	23.70	25.44	45.16	42.59	37.65	45.85	-5.87%
YoY %	34.47%	-6.84%	-43.67%	6.03%	13.12%	-17.88%	-	-
Horiz. %	69.51%	51.69%	55.49%	98.50%	92.89%	82.12%	100.00%	-
EPS	0.92	1.71	-2.32	52.40	14.79	6.63	6.32	-27.44%
YoY %	-46.20%	173.71%	-104.43%	254.29%	123.08%	4.91%	-	-
Horiz. %	14.56%	27.06%	-36.71%	829.11%	234.02%	104.91%	100.00%	-
DPS	0.67	1.33	9.33	20.67	14.67	13.33	5.33	-29.20%
YoY %	-49.62%	-85.74%	-54.86%	40.90%	10.05%	150.09%	-	-
Horiz. %	12.57%	24.95%	175.05%	387.80%	275.23%	250.09%	100.00%	-
NAPS	1.15	1.22	1.25	1.67	1.38	1.39	1.45	-3.78%
YoY %	-5.74%	-2.40%	-25.15%	21.01%	-0.72%	-4.14%	-	-
Horiz. %	79.31%	84.14%	86.21%	115.17%	95.17%	95.86%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Adjusted Per Share Value based on latest NOSH - 1,600,000
RPS	31.87	23.70	25.44	32.26	30.43	26.89	32.75	-0.45%
YoY %	34.47%	-6.84%	-21.14%	6.01%	13.16%	-17.89%	-	-
Horiz. %	97.31%	72.37%	77.68%	98.50%	92.92%	82.11%	100.00%	-
EPS	0.92	1.71	-2.32	37.43	10.57	4.74	3.46	-19.79%
YoY %	-46.20%	173.71%	-106.20%	254.12%	123.00%	36.99%	-	-
Horiz. %	26.59%	49.42%	-67.05%	1,081.79%	305.49%	136.99%	100.00%	-
DPS	0.67	1.33	9.33	14.76	10.48	9.52	3.81	-25.13%
YoY %	-49.62%	-85.74%	-36.79%	40.84%	10.08%	149.87%	-	-
Horiz. %	17.59%	34.91%	244.88%	387.40%	275.07%	249.87%	100.00%	-
NAPS	1.15	1.22	1.25	1.1929	0.986	0.9929	1.0357	1.75%
YoY %	-5.74%	-2.40%	4.79%	20.98%	-0.69%	-4.13%	-	-
Horiz. %	111.04%	117.79%	120.69%	115.18%	95.20%	95.87%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/20	30/09/19	28/09/18	29/09/17	30/09/16	30/09/15	30/09/14	-
Price	0.475	0.66	1.13	1.61	1.48	1.37	1.55	-
P/RPS	1.49	2.79	4.44	3.57	3.48	3.64	3.38	-12.74%
YoY %	-46.59%	-37.16%	24.37%	2.59%	-4.40%	7.69%	-	-
Horiz. %	44.08%	82.54%	131.36%	105.62%	102.96%	107.69%	100.00%	-
P/EPS	51.49	38.61	-48.83	3.07	10.01	20.66	32.00	8.24%
YoY %	33.36%	179.07%	-1,690.55%	-69.33%	-51.55%	-35.44%	-	-
Horiz. %	160.91%	120.66%	-152.59%	9.59%	31.28%	64.56%	100.00%	-
EY	1.94	2.59	-2.05	32.55	9.99	4.84	3.12	-7.60%
YoY %	-25.10%	226.34%	-106.30%	225.83%	106.40%	55.13%	-	-
Horiz. %	62.18%	83.01%	-65.71%	1,043.27%	320.19%	155.13%	100.00%	-
DY	1.40	2.02	8.26	12.84	9.91	9.73	3.44	-13.90%
YoY %	-30.69%	-75.54%	-35.67%	29.57%	1.85%	182.85%	-	-
Horiz. %	40.70%	58.72%	240.12%	373.26%	288.08%	282.85%	100.00%	-
P/NAPS	0.41	0.54	0.90	0.96	1.07	0.99	1.07	-14.76%
YoY %	-24.07%	-40.00%	-6.25%	-10.28%	8.08%	-7.48%	-	-
Horiz. %	38.32%	50.47%	84.11%	89.72%	100.00%	92.52%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Price Multiplier on Announcement Date
Date	23/11/20	21/11/19	22/11/18	21/11/17	16/11/16	24/11/15	19/11/14	-
Price	0.585	0.64	0.925	1.73	1.60	1.50	1.52	-
P/RPS	1.84	2.70	3.64	3.83	3.76	3.98	3.32	-9.36%
YoY %	-31.85%	-25.82%	-4.96%	1.86%	-5.53%	19.88%	-	-
Horiz. %	55.42%	81.33%	109.64%	115.36%	113.25%	119.88%	100.00%	-
P/EPS	63.42	37.44	-39.97	3.30	10.82	22.62	31.38	12.43%
YoY %	69.39%	193.67%	-1,311.21%	-69.50%	-52.17%	-27.92%	-	-
Horiz. %	202.10%	119.31%	-127.37%	10.52%	34.48%	72.08%	100.00%	-
EY	1.58	2.67	-2.50	30.29	9.24	4.42	3.19	-11.04%
YoY %	-40.82%	206.80%	-108.25%	227.81%	109.05%	38.56%	-	-
Horiz. %	49.53%	83.70%	-78.37%	949.53%	289.66%	138.56%	100.00%	-
DY	1.14	2.08	10.09	11.95	9.17	8.89	3.51	-17.07%
YoY %	-45.19%	-79.39%	-15.56%	30.32%	3.15%	153.28%	-	-
Horiz. %	32.48%	59.26%	287.46%	340.46%	261.25%	253.28%	100.00%	-
P/NAPS	0.51	0.52	0.74	1.04	1.16	1.08	1.05	-11.32%
YoY %	-1.92%	-29.73%	-28.85%	-10.34%	7.41%	2.86%	-	-
Horiz. %	48.57%	49.52%	70.48%	99.05%	110.48%	102.86%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos