[BPLANT] YoY TTM 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- -100.42%
YoY- -100.36%
Quarter Report
Latest QR
Upcoming QR
BPLANT's Result
BPLANT's Financial Summary
View:
Show?
TTM Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 936,111 714,530 554,657 645,614 738,584 674,603 618,975 7.13%
PBT 257,268 -144,112 32,936 6,123 766,060 201,356 96,341 17.76%
Tax -74,742 -23,855 -29,603 -18,991 -98,775 -28,996 -26,398 18.92%
NP 182,526 -167,967 3,333 -12,868 667,285 172,360 69,943 17.31%
-
NP to SH 183,613 -157,228 15,813 -2,434 679,089 176,522 78,620 15.16%
-
Tax Rate 29.05% - 89.88% 310.16% 12.89% 14.40% 27.40% -
Total Cost 753,585 882,497 551,324 658,482 71,299 502,243 549,032 5.41%
-
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 108,639 11,200 22,400 220,800 304,060 223,974 192,000 -9.04%
Div Payout % 59.17% 0.00% 141.66% 0.00% 44.77% 126.88% 244.21% -
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 19.50% -23.51% 0.60% -1.99% 90.35% 25.55% 11.30% -
ROE 6.89% -6.10% 0.58% -0.09% 25.42% 7.99% 3.54% -
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 41.79 31.90 24.76 28.82 46.16 42.16 38.69 1.29%
EPS 8.20 -7.02 0.71 -0.11 42.44 11.03 4.91 8.91%
DPS 4.85 0.50 1.00 9.86 19.00 14.00 12.00 -14.00%
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 41.79 31.90 24.76 28.82 32.97 30.12 27.63 7.13%
EPS 8.20 -7.02 0.71 -0.11 30.32 7.88 3.51 15.17%
DPS 4.85 0.50 1.00 9.86 13.57 10.00 8.57 -9.04%
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 1.47 1.49 2.67 3.92 3.49 3.51 3.54 -13.61%
P/EPS 7.50 -6.77 93.49 -1,039.93 3.79 13.41 27.88 -19.63%
EY 13.33 -14.78 1.07 -0.10 26.36 7.45 3.59 24.41%
DY 7.89 1.05 1.52 8.72 11.80 9.46 8.76 -1.72%
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 1.71 1.83 2.58 3.21 3.75 3.79 3.88 -12.75%
P/EPS 8.72 -8.33 90.66 -851.27 4.08 14.50 30.53 -18.83%
EY 11.46 -12.00 1.10 -0.12 24.53 6.90 3.28 23.15%
DY 6.78 0.85 1.56 10.66 10.98 8.75 8.00 -2.71%
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