[BPLANT] YoY Cumulative 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- 847.39%
YoY- 254.26%
Quarter Report
Latest QR
Upcoming QR
BPLANT's Result
BPLANT's Financial Summary
View:
Show?
Cumulative Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 535,426 398,099 427,451 541,934 511,225 451,817 550,163 -0.45%
PBT 33,599 42,341 -41,568 684,979 201,419 88,744 82,186 -13.83%
Tax -25,766 -23,821 -7,154 -58,869 -26,237 -13,663 -24,630 0.75%
NP 7,833 18,520 -48,722 626,110 175,182 75,081 57,556 -28.25%
-
NP to SH 15,497 28,717 -38,877 628,795 177,497 79,585 58,123 -19.75%
-
Tax Rate 76.69% 56.26% - 8.59% 13.03% 15.40% 29.97% -
Total Cost 527,593 379,579 476,173 -84,176 336,043 376,736 492,607 1.14%
-
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%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div 11,200 22,400 156,800 248,000 176,056 160,000 64,000 -25.19%
Div Payout % 72.27% 78.00% 0.00% 39.44% 99.19% 201.04% 110.11% -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
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%
NOSH 2,240,000 2,240,000 2,240,000 1,600,000 1,600,513 1,600,000 1,600,000 5.76%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 1.46% 4.65% -11.40% 115.53% 34.27% 16.62% 10.46% -
ROE 0.60% 1.05% -1.39% 23.53% 8.04% 3.58% 2.51% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 23.90 17.77 19.08 33.87 31.94 28.24 34.39 -5.87%
EPS 0.69 1.28 -1.74 39.30 11.09 4.97 4.74 -27.44%
DPS 0.50 1.00 7.00 15.50 11.00 10.00 4.00 -29.26%
NAPS 1.15 1.22 1.25 1.67 1.38 1.39 1.45 -3.78%
Adjusted Per Share Value based on latest NOSH - 1,600,000
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 23.90 17.77 19.08 24.19 22.82 20.17 24.56 -0.45%
EPS 0.69 1.28 -1.74 28.07 7.92 3.55 2.59 -19.76%
DPS 0.50 1.00 7.00 11.07 7.86 7.14 2.86 -25.20%
NAPS 1.15 1.22 1.25 1.1929 0.986 0.9929 1.0357 1.75%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
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 1.99 3.71 5.92 4.75 4.63 4.85 4.51 -12.73%
P/EPS 68.66 51.48 -65.11 4.10 13.35 27.54 42.67 8.24%
EY 1.46 1.94 -1.54 24.41 7.49 3.63 2.34 -7.55%
DY 1.05 1.52 6.19 9.63 7.43 7.30 2.58 -13.90%
P/NAPS 0.41 0.54 0.90 0.96 1.07 0.99 1.07 -14.76%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
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 2.45 3.60 4.85 5.11 5.01 5.31 4.42 -9.35%
P/EPS 84.56 49.92 -53.30 4.40 14.43 30.16 41.84 12.43%
EY 1.18 2.00 -1.88 22.72 6.93 3.32 2.39 -11.08%
DY 0.85 1.56 7.57 8.96 6.88 6.67 2.63 -17.14%
P/NAPS 0.51 0.52 0.74 1.04 1.16 1.08 1.05 -11.32%

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