[BPLANT] YoY Quarter Result on 31-Dec-2016 [#4]

Stock
[BPLANT] BOUSTEAD PLANTATIONS BHD
Announcement Date
15-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 34.61%
YoY- 5258.36%
Quarter Report
Latest QR
Upcoming QR
BPLANT's Result
BPLANT's Financial Summary
View:
Show?
Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 179,104 156,558 218,163 196,650 163,378 167,158 249,530 -5.37%
PBT -177,711 -9,405 47,691 81,081 6,356 7,597 317,519 -
Tax 1,911 -5,782 -11,837 -39,906 -9,178 -12,735 -17,212 -
NP -175,800 -15,187 35,854 41,175 -2,822 -5,138 300,307 -
-
NP to SH -172,725 -12,904 36,443 50,294 -975 -965 298,266 -
-
Tax Rate - - 24.82% 49.22% 144.40% 167.63% 5.42% -
Total Cost 354,904 171,745 182,309 155,475 166,200 172,296 -50,777 -
-
Net Worth 2,553,599 2,710,400 2,544,000 2,194,355 2,176,000 2,294,879 11,385,621 -22.04%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div - - 64,000 56,060 48,000 32,000 737,300 -
Div Payout % - - 175.62% 111.46% 0.00% 0.00% 247.20% -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 2,553,599 2,710,400 2,544,000 2,194,355 2,176,000 2,294,879 11,385,621 -22.04%
NOSH 2,240,000 2,240,000 1,600,000 1,600,000 1,600,000 1,600,000 1,020,061 14.00%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin -98.16% -9.70% 16.43% 20.94% -1.73% -3.07% 120.35% -
ROE -6.76% -0.48% 1.43% 2.29% -0.04% -0.04% 2.62% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 8.00 6.99 13.64 12.28 10.21 10.45 24.46 -16.98%
EPS -7.71 -0.58 2.28 3.14 -0.06 -0.06 29.24 -
DPS 0.00 0.00 4.00 3.50 3.00 2.00 72.28 -
NAPS 1.14 1.21 1.59 1.37 1.36 1.4343 11.1617 -31.61%
Adjusted Per Share Value based on latest NOSH - 1,600,000
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 8.00 6.99 9.74 8.78 7.29 7.46 11.14 -5.36%
EPS -7.71 -0.58 1.63 2.25 -0.04 -0.04 13.32 -
DPS 0.00 0.00 2.86 2.50 2.14 1.43 32.92 -
NAPS 1.14 1.21 1.1357 0.9796 0.9714 1.0245 5.0829 -22.04%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 - -
Price 0.765 0.75 1.65 1.66 1.49 1.45 0.00 -
P/RPS 9.57 10.73 12.10 13.52 14.59 13.88 0.00 -
P/EPS -9.92 -130.19 72.44 52.87 -2,445.13 -2,404.15 0.00 -
EY -10.08 -0.77 1.38 1.89 -0.04 -0.04 0.00 -
DY 0.00 0.00 2.42 2.11 2.01 1.38 0.00 -
P/NAPS 0.67 0.62 1.04 1.21 1.10 1.01 0.00 -
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 25/02/20 25/02/19 27/02/18 15/02/17 19/02/16 25/02/15 - -
Price 0.575 0.97 1.69 1.73 1.54 1.45 0.00 -
P/RPS 7.19 13.88 12.39 14.09 15.08 13.88 0.00 -
P/EPS -7.46 -168.38 74.20 55.10 -2,527.18 -2,404.15 0.00 -
EY -13.41 -0.59 1.35 1.82 -0.04 -0.04 0.00 -
DY 0.00 0.00 2.37 2.02 1.95 1.38 0.00 -
P/NAPS 0.50 0.80 1.06 1.26 1.13 1.01 0.00 -

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
Post a Comment