[BPLANT] YoY Quarter Result on 30-Sep-2018 [#3]

Stock
[BPLANT] BOUSTEAD PLANTATIONS BHD
Announcement Date
22-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 1.54%
YoY- -103.89%
Quarter Report
Latest QR
Upcoming QR
BPLANT's Result
BPLANT's Financial Summary
View:
Show?
Quarter Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 293,773 205,679 139,239 131,095 183,427 199,326 166,554 9.91%
PBT 124,265 27,549 -27,748 -23,160 599,130 50,197 27,593 28.47%
Tax -28,395 -11,667 -9,334 -1,470 -38,271 -12,269 -5,129 32.97%
NP 95,870 15,882 -37,082 -24,630 560,859 37,928 22,464 27.33%
-
NP to SH 95,558 17,970 -34,312 -21,897 562,424 37,362 23,639 26.18%
-
Tax Rate 22.85% 42.35% - - 6.39% 24.44% 18.59% -
Total Cost 197,903 189,797 176,321 155,725 -377,432 161,398 144,090 5.42%
-
Net Worth 2,665,600 2,575,999 2,732,800 2,800,000 2,671,999 2,207,999 2,223,999 3.06%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div 39,200 11,200 - 44,800 160,000 80,000 48,000 -3.31%
Div Payout % 41.02% 62.33% - 0.00% 28.45% 214.12% 203.05% -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 2,665,600 2,575,999 2,732,800 2,800,000 2,671,999 2,207,999 2,223,999 3.06%
NOSH 2,240,000 2,240,000 2,240,000 2,240,000 1,600,000 1,600,000 1,600,000 5.76%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 32.63% 7.72% -26.63% -18.79% 305.77% 19.03% 13.49% -
ROE 3.58% 0.70% -1.26% -0.78% 21.05% 1.69% 1.06% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 13.11 9.18 6.22 5.85 11.46 12.46 10.41 3.91%
EPS 4.27 0.80 -1.53 -0.98 35.15 2.34 1.48 19.29%
DPS 1.75 0.50 0.00 2.00 10.00 5.00 3.00 -8.58%
NAPS 1.19 1.15 1.22 1.25 1.67 1.38 1.39 -2.55%
Adjusted Per Share Value based on latest NOSH - 2,240,000
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 13.11 9.18 6.22 5.85 8.19 8.90 7.44 9.89%
EPS 4.27 0.80 -1.53 -0.98 25.11 1.67 1.06 26.11%
DPS 1.75 0.50 0.00 2.00 7.14 3.57 2.14 -3.29%
NAPS 1.19 1.15 1.22 1.25 1.1929 0.9857 0.9929 3.06%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 0.615 0.475 0.66 1.13 1.61 1.48 1.37 -
P/RPS 4.69 5.17 10.62 19.31 14.04 11.88 13.16 -15.78%
P/EPS 14.42 59.21 -43.09 -115.60 4.58 63.38 92.73 -26.64%
EY 6.94 1.69 -2.32 -0.87 21.83 1.58 1.08 36.31%
DY 2.85 1.05 0.00 1.77 6.21 3.38 2.19 4.48%
P/NAPS 0.52 0.41 0.54 0.90 0.96 1.07 0.99 -10.16%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 23/11/21 23/11/20 21/11/19 22/11/18 21/11/17 16/11/16 24/11/15 -
Price 0.715 0.585 0.64 0.925 1.73 1.60 1.50 -
P/RPS 5.45 6.37 10.30 15.81 15.09 12.84 14.41 -14.94%
P/EPS 16.76 72.92 -41.78 -94.62 4.92 68.52 101.53 -25.91%
EY 5.97 1.37 -2.39 -1.06 20.32 1.46 0.98 35.10%
DY 2.45 0.85 0.00 2.16 5.78 3.13 2.00 3.43%
P/NAPS 0.60 0.51 0.52 0.74 1.04 1.16 1.08 -9.32%

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