[BPLANT] YoY Cumulative Quarter Result on 30-Sep-2019 [#3]

Stock

[BPLANT] BOUSTEAD PLANTATIONS BHD

Announcement Date

21-Nov-2019

Admission Sponsor

Sponsor

Financial Year

31-Dec-2019

Quarter

30-Sep-2019 [#3]

Profit Trend

QoQ- -54.44%

YoY- 173.87%

Quarter Report

BPLANT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Cumulative Result
Revenue	913,365	708,489	535,426	398,099	427,451	541,934	511,225	10.15%
YoY %	28.92%	32.32%	34.50%	-6.87%	-21.12%	6.01%	-	-
Horiz. %	178.66%	138.59%	104.73%	77.87%	83.61%	106.01%	100.00%	-
PBT	619,076	207,586	33,599	42,341	-41,568	684,979	201,419	20.56%
YoY %	198.23%	517.83%	-20.65%	201.86%	-106.07%	240.08%	-	-
Horiz. %	307.36%	103.06%	16.68%	21.02%	-20.64%	340.08%	100.00%	-
Tax	-114,683	-51,609	-25,766	-23,821	-7,154	-58,869	-26,237	27.85%
YoY %	-122.22%	-100.30%	-8.17%	-232.97%	87.85%	-124.37%	-	-
Horiz. %	437.10%	196.70%	98.20%	90.79%	27.27%	224.37%	100.00%	-
NP	504,393	155,977	7,833	18,520	-48,722	626,110	175,182	19.26%
YoY %	223.38%	1,891.28%	-57.71%	138.01%	-107.78%	257.41%	-	-
Horiz. %	287.93%	89.04%	4.47%	10.57%	-27.81%	357.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	508,023	156,158	15,497	28,717	-38,877	628,795	177,497	19.14%
YoY %	225.33%	907.67%	-46.04%	173.87%	-106.18%	254.26%	-	-
Horiz. %	286.21%	87.98%	8.73%	16.18%	-21.90%	354.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.52%	24.86%	76.69%	56.26%	-	8.59%	13.03%	-
YoY %	-25.50%	-67.58%	36.31%	0.00%	-	-34.08%	-	-
Horiz. %	142.13%	190.79%	588.56%	431.77%	-	65.92%	100.00%	-
Total Cost	408,972	552,512	527,593	379,579	476,173	-84,176	336,043	3.32%
YoY %	-25.98%	4.72%	38.99%	-20.29%	665.69%	-125.05%	-	-
Horiz. %	121.70%	164.42%	157.00%	112.96%	141.70%	-25.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,911,999	2,665,600	2,575,999	2,732,800	2,800,000	2,671,999	2,208,709	4.71%
YoY %	9.24%	3.48%	-5.74%	-2.40%	4.79%	20.98%	-	-
Horiz. %	131.84%	120.69%	116.63%	123.73%	126.77%	120.98%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Dividend
Div	249,759	97,439	11,200	22,400	156,800	248,000	176,056	5.99%
YoY %	156.32%	769.99%	-50.00%	-85.71%	-36.77%	40.86%	-	-
Horiz. %	141.86%	55.35%	6.36%	12.72%	89.06%	140.86%	100.00%	-
Div Payout %	49.16%	62.40%	72.27%	78.00%	0.00%	39.44%	99.19%	-
YoY %	-21.22%	-13.66%	-7.35%	0.00%	0.00%	-60.24%	-	-
Horiz. %	49.56%	62.91%	72.86%	78.64%	0.00%	39.76%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Equity
Net Worth	2,911,999	2,665,600	2,575,999	2,732,800	2,800,000	2,671,999	2,208,709	4.71%
YoY %	9.24%	3.48%	-5.74%	-2.40%	4.79%	20.98%	-	-
Horiz. %	131.84%	120.69%	116.63%	123.73%	126.77%	120.98%	100.00%	-
NOSH	2,240,000	2,240,000	2,240,000	2,240,000	2,240,000	1,600,000	1,600,513	5.75%
YoY %	0.00%	0.00%	0.00%	0.00%	40.00%	-0.03%	-	-
Horiz. %	139.96%	139.96%	139.96%	139.96%	139.96%	99.97%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Ratio Analysis
NP Margin	55.22%	22.02%	1.46%	4.65%	-11.40%	115.53%	34.27%	-
YoY %	150.77%	1,408.22%	-68.60%	140.79%	-109.87%	237.12%	-	-
Horiz. %	161.13%	64.25%	4.26%	13.57%	-33.27%	337.12%	100.00%	-
ROE	17.45%	5.86%	0.60%	1.05%	-1.39%	23.53%	8.04%	-
YoY %	197.78%	876.67%	-42.86%	175.54%	-105.91%	192.66%	-	-
Horiz. %	217.04%	72.89%	7.46%	13.06%	-17.29%	292.66%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Per Share
RPS	40.78	31.63	23.90	17.77	19.08	33.87	31.94	4.15%
YoY %	28.93%	32.34%	34.50%	-6.87%	-43.67%	6.04%	-	-
Horiz. %	127.68%	99.03%	74.83%	55.64%	59.74%	106.04%	100.00%	-
EPS	22.68	6.97	0.69	1.28	-1.74	39.30	11.09	12.65%
YoY %	225.39%	910.14%	-46.09%	173.56%	-104.43%	254.37%	-	-
Horiz. %	204.51%	62.85%	6.22%	11.54%	-15.69%	354.37%	100.00%	-
DPS	11.15	4.35	0.50	1.00	7.00	15.50	11.00	0.22%
YoY %	156.32%	770.00%	-50.00%	-85.71%	-54.84%	40.91%	-	-
Horiz. %	101.36%	39.55%	4.55%	9.09%	63.64%	140.91%	100.00%	-
NAPS	1.30	1.19	1.15	1.22	1.25	1.67	1.38	-0.98%
YoY %	9.24%	3.48%	-5.74%	-2.40%	-25.15%	21.01%	-	-
Horiz. %	94.20%	86.23%	83.33%	88.41%	90.58%	121.01%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Adjusted Per Share Value based on latest NOSH - 2,240,000
RPS	40.78	31.63	23.90	17.77	19.08	24.19	22.82	10.15%
YoY %	28.93%	32.34%	34.50%	-6.87%	-21.12%	6.00%	-	-
Horiz. %	178.70%	138.61%	104.73%	77.87%	83.61%	106.00%	100.00%	-
EPS	22.68	6.97	0.69	1.28	-1.74	28.07	7.92	19.15%
YoY %	225.39%	910.14%	-46.09%	173.56%	-106.20%	254.42%	-	-
Horiz. %	286.36%	88.01%	8.71%	16.16%	-21.97%	354.42%	100.00%	-
DPS	11.15	4.35	0.50	1.00	7.00	11.07	7.86	5.99%
YoY %	156.32%	770.00%	-50.00%	-85.71%	-36.77%	40.84%	-	-
Horiz. %	141.86%	55.34%	6.36%	12.72%	89.06%	140.84%	100.00%	-
NAPS	1.30	1.19	1.15	1.22	1.25	1.1929	0.986	4.71%
YoY %	9.24%	3.48%	-5.74%	-2.40%	4.79%	20.98%	-	-
Horiz. %	131.85%	120.69%	116.63%	123.73%	126.77%	120.98%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/22	30/09/21	30/09/20	30/09/19	28/09/18	29/09/17	30/09/16	-
Price	0.605	0.615	0.475	0.66	1.13	1.61	1.48	-
P/RPS	1.48	1.94	1.99	3.71	5.92	4.75	4.63	-17.30%
YoY %	-23.71%	-2.51%	-46.36%	-37.33%	24.63%	2.59%	-	-
Horiz. %	31.97%	41.90%	42.98%	80.13%	127.86%	102.59%	100.00%	-
P/EPS	2.67	8.82	68.66	51.48	-65.11	4.10	13.35	-23.51%
YoY %	-69.73%	-87.15%	33.37%	179.07%	-1,688.05%	-69.29%	-	-
Horiz. %	20.00%	66.07%	514.31%	385.62%	-487.72%	30.71%	100.00%	-
EY	37.49	11.34	1.46	1.94	-1.54	24.41	7.49	30.77%
YoY %	230.60%	676.71%	-24.74%	225.97%	-106.31%	225.90%	-	-
Horiz. %	500.53%	151.40%	19.49%	25.90%	-20.56%	325.90%	100.00%	-
DY	18.43	7.07	1.05	1.52	6.19	9.63	7.43	16.33%
YoY %	160.68%	573.33%	-30.92%	-75.44%	-35.72%	29.61%	-	-
Horiz. %	248.05%	95.15%	14.13%	20.46%	83.31%	129.61%	100.00%	-
P/NAPS	0.47	0.52	0.41	0.54	0.90	0.96	1.07	-12.80%
YoY %	-9.62%	26.83%	-24.07%	-40.00%	-6.25%	-10.28%	-	-
Horiz. %	43.93%	48.60%	38.32%	50.47%	84.11%	89.72%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Price Multiplier on Announcement Date
Date	22/11/22	23/11/21	23/11/20	21/11/19	22/11/18	21/11/17	16/11/16	-
Price	0.67	0.715	0.585	0.64	0.925	1.73	1.60	-
P/RPS	1.64	2.26	2.45	3.60	4.85	5.11	5.01	-16.97%
YoY %	-27.43%	-7.76%	-31.94%	-25.77%	-5.09%	2.00%	-	-
Horiz. %	32.73%	45.11%	48.90%	71.86%	96.81%	102.00%	100.00%	-
P/EPS	2.95	10.26	84.56	49.92	-53.30	4.40	14.43	-23.23%
YoY %	-71.25%	-87.87%	69.39%	193.66%	-1,311.36%	-69.51%	-	-
Horiz. %	20.44%	71.10%	586.00%	345.95%	-369.37%	30.49%	100.00%	-
EY	33.85	9.75	1.18	2.00	-1.88	22.72	6.93	30.24%
YoY %	247.18%	726.27%	-41.00%	206.38%	-108.27%	227.85%	-	-
Horiz. %	488.46%	140.69%	17.03%	28.86%	-27.13%	327.85%	100.00%	-
DY	16.64	6.08	0.85	1.56	7.57	8.96	6.88	15.85%
YoY %	173.68%	615.29%	-45.51%	-79.39%	-15.51%	30.23%	-	-
Horiz. %	241.86%	88.37%	12.35%	22.67%	110.03%	130.23%	100.00%	-
P/NAPS	0.52	0.60	0.51	0.52	0.74	1.04	1.16	-12.51%
YoY %	-13.33%	17.65%	-1.92%	-29.73%	-28.85%	-10.34%	-	-
Horiz. %	44.83%	51.72%	43.97%	44.83%	63.79%	89.66%	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