[BPLANT] YoY Cumulative Quarter Result on 30-Jun-2019 [#2]

Stock
[BPLANT] BOUSTEAD PLANTATIONS BHD
Announcement Date
22-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- 489.09%
YoY- 471.2%
Quarter Report
Latest QR
Upcoming QR
BPLANT's Result
BPLANT's Financial Summary
View:
Show?
Cumulative Result
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 673,114 414,716 329,747 258,860 296,356 358,507 311,899 13.67%
PBT 621,165 83,321 6,050 70,089 -18,408 85,849 144,803 27.45%
Tax -111,942 -23,214 -14,099 -14,487 -5,684 -20,598 -7,549 56.70%
NP 509,223 60,107 -8,049 55,602 -24,092 65,251 137,254 24.40%
-
NP to SH 508,375 60,600 -2,473 63,029 -16,980 66,371 140,135 23.94%
-
Tax Rate 18.02% 27.86% 233.04% 20.67% - 23.99% 5.21% -
Total Cost 163,891 354,609 337,796 203,258 320,448 293,256 174,645 -1.05%
-
Net Worth 2,979,200 2,620,799 2,553,599 2,755,200 2,889,599 2,160,000 2,223,603 4.99%
Dividend
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Div 225,120 58,239 - 22,400 112,000 88,000 95,982 15.25%
Div Payout % 44.28% 96.11% - 35.54% 0.00% 132.59% 68.49% -
Equity
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Net Worth 2,979,200 2,620,799 2,553,599 2,755,200 2,889,599 2,160,000 2,223,603 4.99%
NOSH 2,240,000 2,240,000 2,240,000 2,240,000 2,240,000 1,600,000 1,600,000 5.76%
Ratio Analysis
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
NP Margin 75.65% 14.49% -2.44% 21.48% -8.13% 18.20% 44.01% -
ROE 17.06% 2.31% -0.10% 2.29% -0.59% 3.07% 6.30% -
Per Share
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 30.05 18.51 14.72 11.56 13.23 22.41 19.50 7.47%
EPS 22.70 2.71 -0.11 2.81 -0.76 4.15 8.76 17.18%
DPS 10.05 2.60 0.00 1.00 5.00 5.50 6.00 8.97%
NAPS 1.33 1.17 1.14 1.23 1.29 1.35 1.39 -0.73%
Adjusted Per Share Value based on latest NOSH - 2,240,000
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 30.05 18.51 14.72 11.56 13.23 16.00 13.92 13.67%
EPS 22.70 2.71 -0.11 2.81 -0.76 2.96 6.26 23.93%
DPS 10.05 2.60 0.00 1.00 5.00 3.93 4.28 15.28%
NAPS 1.33 1.17 1.14 1.23 1.29 0.9643 0.9927 4.99%
Price Multiplier on Financial Quarter End Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 -
Price 0.825 0.565 0.355 0.735 1.25 1.63 1.48 -
P/RPS 2.75 3.05 2.41 6.36 9.45 7.27 7.59 -15.55%
P/EPS 3.64 20.88 -321.55 26.12 -164.90 39.29 16.89 -22.56%
EY 27.51 4.79 -0.31 3.83 -0.61 2.54 5.92 29.16%
DY 12.18 4.60 0.00 1.36 4.00 3.37 4.05 20.13%
P/NAPS 0.62 0.48 0.31 0.60 0.97 1.21 1.06 -8.54%
Price Multiplier on Announcement Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 23/08/22 25/08/21 25/08/20 22/08/19 23/08/18 22/08/17 22/08/16 -
Price 0.795 0.59 0.39 0.67 1.25 1.66 1.55 -
P/RPS 2.65 3.19 2.65 5.80 9.45 7.41 7.95 -16.72%
P/EPS 3.50 21.81 -353.26 23.81 -164.90 40.02 17.69 -23.65%
EY 28.55 4.59 -0.28 4.20 -0.61 2.50 5.65 30.98%
DY 12.64 4.41 0.00 1.49 4.00 3.31 3.87 21.79%
P/NAPS 0.60 0.50 0.34 0.54 0.97 1.23 1.12 -9.87%

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