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

Announcement Date
23-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -99.21%
YoY- -82.21%
Quarter Report
View:
Show?
Cumulative Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 171,937 162,689 134,912 154,604 189,020 136,976 131,885 4.51%
PBT 19,277 1,280 -14,048 7,816 42,436 44,350 7,892 16.03%
Tax -8,117 -13,624 -5,738 -5,470 -13,355 -3,217 -2,247 23.84%
NP 11,160 -12,344 -19,786 2,346 29,081 41,133 5,645 12.01%
-
NP to SH 12,225 -9,553 -16,199 5,259 29,560 42,586 7,347 8.84%
-
Tax Rate 42.11% 1,064.38% - 69.98% 31.47% 7.25% 28.47% -
Total Cost 160,777 175,033 154,698 152,258 159,939 95,843 126,240 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 6,720 - 22,400 56,000 40,000 48,000 32,000 -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 0.47% -0.37% -0.60% 0.13% 1.85% 1.96% 0.32% -
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 7.68 7.26 6.02 6.90 11.81 8.56 8.24 -1.16%
EPS 0.55 -0.43 -0.72 0.23 1.32 2.66 0.46 3.02%
DPS 0.30 0.00 1.00 2.50 2.50 3.00 2.00 -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 7.68 7.26 6.02 6.90 8.44 6.12 5.89 4.51%
EPS 0.55 -0.43 -0.72 0.23 1.32 1.90 0.33 8.87%
DPS 0.30 0.00 1.00 2.50 1.79 2.14 1.43 -22.89%
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 7.62 3.58 12.62 24.34 13.88 18.11 16.62 -12.17%
P/EPS 107.19 -60.97 -105.09 715.57 88.77 58.24 298.35 -15.67%
EY 0.93 -1.64 -0.95 0.14 1.13 1.72 0.34 18.24%
DY 0.51 0.00 1.32 1.49 1.52 1.94 1.46 -16.06%
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 7.82 4.82 12.54 19.70 13.88 17.05 16.50 -11.69%
P/EPS 109.94 -82.07 -104.40 579.27 88.77 54.85 296.18 -15.21%
EY 0.91 -1.22 -0.96 0.17 1.13 1.82 0.34 17.81%
DY 0.50 0.00 1.32 1.84 1.52 2.05 1.47 -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