[BPLANT] YoY Annualized Quarter Result on 30-Sep-2018 [#3]

Stock
[BPLANT] BOUSTEAD PLANTATIONS BHD
Announcement Date
22-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- -52.64%
YoY- -106.18%
Quarter Report
Latest QR
Upcoming QR
BPLANT's Result
BPLANT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 944,652 713,901 530,798 569,934 722,578 681,633 602,422 7.77%
PBT 276,781 44,798 56,454 -55,424 913,305 268,558 118,325 15.20%
Tax -68,812 -34,354 -31,761 -9,538 -78,492 -34,982 -18,217 24.76%
NP 207,969 10,444 24,693 -64,962 834,813 233,576 100,108 12.94%
-
NP to SH 208,210 20,662 38,289 -51,836 838,393 236,662 106,113 11.87%
-
Tax Rate 24.86% 76.69% 56.26% - 8.59% 13.03% 15.40% -
Total Cost 736,682 703,457 506,105 634,897 -112,234 448,057 502,314 6.58%
-
Net Worth 2,665,600 2,575,999 2,732,800 2,800,000 2,671,999 2,208,709 2,223,999 3.06%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div 129,919 14,933 29,866 209,066 330,666 234,742 213,333 -7.92%
Div Payout % 62.40% 72.27% 78.00% 0.00% 39.44% 99.19% 201.04% -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 2,665,600 2,575,999 2,732,800 2,800,000 2,671,999 2,208,709 2,223,999 3.06%
NOSH 2,240,000 2,240,000 2,240,000 2,240,000 1,600,000 1,600,513 1,600,000 5.76%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 22.02% 1.46% 4.65% -11.40% 115.53% 34.27% 16.62% -
ROE 7.81% 0.80% 1.40% -1.85% 31.38% 10.71% 4.77% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 42.17 31.87 23.70 25.44 45.16 42.59 37.65 1.90%
EPS 9.29 0.92 1.71 -2.32 52.40 14.79 6.63 5.77%
DPS 5.80 0.67 1.33 9.33 20.67 14.67 13.33 -12.93%
NAPS 1.19 1.15 1.22 1.25 1.67 1.38 1.39 -2.55%
Adjusted Per Share Value based on latest NOSH - 2,240,000
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 42.17 31.87 23.70 25.44 32.26 30.43 26.89 7.78%
EPS 9.29 0.92 1.71 -2.32 37.43 10.57 4.74 11.85%
DPS 5.80 0.67 1.33 9.33 14.76 10.48 9.52 -7.92%
NAPS 1.19 1.15 1.22 1.25 1.1929 0.986 0.9929 3.06%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 0.615 0.475 0.66 1.13 1.61 1.48 1.37 -
P/RPS 1.46 1.49 2.79 4.44 3.57 3.48 3.64 -14.11%
P/EPS 6.62 51.49 38.61 -48.83 3.07 10.01 20.66 -17.26%
EY 15.11 1.94 2.59 -2.05 32.55 9.99 4.84 20.87%
DY 9.43 1.40 2.02 8.26 12.84 9.91 9.73 -0.52%
P/NAPS 0.52 0.41 0.54 0.90 0.96 1.07 0.99 -10.16%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 23/11/21 23/11/20 21/11/19 22/11/18 21/11/17 16/11/16 24/11/15 -
Price 0.715 0.585 0.64 0.925 1.73 1.60 1.50 -
P/RPS 1.70 1.84 2.70 3.64 3.83 3.76 3.98 -13.20%
P/EPS 7.69 63.42 37.44 -39.97 3.30 10.82 22.62 -16.44%
EY 13.00 1.58 2.67 -2.50 30.29 9.24 4.42 19.67%
DY 8.11 1.14 2.08 10.09 11.95 9.17 8.89 -1.51%
P/NAPS 0.60 0.51 0.52 0.74 1.04 1.16 1.08 -9.32%

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