[BPLANT] YoY Annualized Quarter Result on 31-Mar-2018 [#1]

Stock
[BPLANT] BOUSTEAD PLANTATIONS BHD
Announcement Date
23-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -96.84%
YoY- -82.21%
Quarter Report
Latest QR
Upcoming QR
BPLANT's Result
BPLANT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 687,748 650,756 539,648 618,416 756,080 547,904 527,540 4.51%
PBT 77,108 5,120 -56,192 31,264 169,744 177,400 31,568 16.03%
Tax -32,468 -54,496 -22,952 -21,880 -53,420 -12,868 -8,988 23.84%
NP 44,640 -49,376 -79,144 9,384 116,324 164,532 22,580 12.01%
-
NP to SH 48,900 -38,212 -64,796 21,036 118,240 170,344 29,388 8.84%
-
Tax Rate 42.11% 1,064.38% - 69.98% 31.47% 7.25% 28.47% -
Total Cost 643,108 700,132 618,792 609,032 639,756 383,372 504,960 4.10%
-
Net Worth 2,598,399 2,553,599 2,710,400 4,144,000 1,600,000 2,176,000 2,271,999 2.26%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div 26,880 - 89,600 224,000 160,000 192,000 128,000 -22.88%
Div Payout % 54.97% - 0.00% 1,064.84% 135.32% 112.71% 435.55% -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 2,598,399 2,553,599 2,710,400 4,144,000 1,600,000 2,176,000 2,271,999 2.26%
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
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 6.49% -7.59% -14.67% 1.52% 15.39% 30.03% 4.28% -
ROE 1.88% -1.50% -2.39% 0.51% 7.39% 7.83% 1.29% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 30.70 29.05 24.09 27.61 47.26 34.24 32.97 -1.18%
EPS 2.20 -1.72 -2.88 0.92 5.28 10.64 1.84 3.02%
DPS 1.20 0.00 4.00 10.00 10.00 12.00 8.00 -27.08%
NAPS 1.16 1.14 1.21 1.85 1.00 1.36 1.42 -3.31%
Adjusted Per Share Value based on latest NOSH - 1,600,000
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 30.70 29.05 24.09 27.61 33.75 24.46 23.55 4.51%
EPS 2.20 -1.72 -2.88 0.92 5.28 7.60 1.31 9.01%
DPS 1.20 0.00 4.00 10.00 7.14 8.57 5.71 -22.87%
NAPS 1.16 1.14 1.21 1.85 0.7143 0.9714 1.0143 2.26%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 0.585 0.26 0.76 1.68 1.64 1.55 1.37 -
P/RPS 1.91 0.89 3.15 6.09 3.47 4.53 4.16 -12.15%
P/EPS 26.80 -15.24 -26.27 178.89 22.19 14.56 74.59 -15.67%
EY 3.73 -6.56 -3.81 0.56 4.51 6.87 1.34 18.58%
DY 2.05 0.00 5.26 5.95 6.10 7.74 5.84 -15.99%
P/NAPS 0.50 0.23 0.63 0.91 1.64 1.14 0.96 -10.29%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 25/05/21 02/06/20 23/05/19 23/05/18 23/05/17 17/05/16 19/05/15 -
Price 0.60 0.35 0.755 1.36 1.64 1.46 1.36 -
P/RPS 1.95 1.20 3.13 4.93 3.47 4.26 4.12 -11.71%
P/EPS 27.48 -20.52 -26.10 144.82 22.19 13.71 74.04 -15.21%
EY 3.64 -4.87 -3.83 0.69 4.51 7.29 1.35 17.95%
DY 2.00 0.00 5.30 7.35 6.10 8.22 5.88 -16.43%
P/NAPS 0.52 0.31 0.62 0.74 1.64 1.07 0.96 -9.70%

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