[BPLANT] YoY TTM Result on 31-Dec-2018 [#4]

Stock
[BPLANT] BOUSTEAD PLANTATIONS BHD
Announcement Date
25-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- -2027.4%
YoY- -107.78%
Quarter Report
Latest QR
Upcoming QR
BPLANT's Result
BPLANT's Financial Summary
View:
Show?
TTM Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 1,049,984 763,048 577,203 584,009 760,097 707,875 615,195 9.30%
PBT 344,799 83,281 -135,370 -50,973 732,670 276,081 95,100 23.92%
Tax -102,344 -48,899 -21,910 -12,936 -70,706 -59,724 -22,841 28.36%
NP 242,455 34,382 -157,280 -63,909 661,964 216,357 72,259 22.33%
-
NP to SH 241,293 42,952 -144,008 -51,781 665,238 227,791 78,610 20.53%
-
Tax Rate 29.68% 58.72% - - 9.65% 21.63% 24.02% -
Total Cost 807,529 728,666 734,483 647,918 98,133 491,518 542,936 6.83%
-
Net Worth 2,710,400 2,575,999 2,553,599 2,710,400 2,544,000 2,192,000 2,176,000 3.72%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div 187,039 22,400 22,400 156,800 312,000 232,035 208,000 -1.75%
Div Payout % 77.52% 52.15% 0.00% 0.00% 46.90% 101.86% 264.60% -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 2,710,400 2,575,999 2,553,599 2,710,400 2,544,000 2,192,000 2,176,000 3.72%
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
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 23.09% 4.51% -27.25% -10.94% 87.09% 30.56% 11.75% -
ROE 8.90% 1.67% -5.64% -1.91% 26.15% 10.39% 3.61% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 46.87 34.06 25.77 26.07 47.51 44.24 38.45 3.35%
EPS 10.77 1.92 -6.43 -2.31 41.58 14.24 4.91 13.97%
DPS 8.35 1.00 1.00 7.00 19.50 14.50 13.00 -7.10%
NAPS 1.21 1.15 1.14 1.21 1.59 1.37 1.36 -1.92%
Adjusted Per Share Value based on latest NOSH - 2,240,000
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 46.87 34.06 25.77 26.07 33.93 31.60 27.46 9.31%
EPS 10.77 1.92 -6.43 -2.31 29.70 10.17 3.51 20.52%
DPS 8.35 1.00 1.00 7.00 13.93 10.36 9.29 -1.76%
NAPS 1.21 1.15 1.14 1.21 1.1357 0.9786 0.9714 3.72%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 0.65 0.61 0.765 0.75 1.65 1.66 1.49 -
P/RPS 1.39 1.79 2.97 2.88 3.47 3.75 3.88 -15.71%
P/EPS 6.03 31.81 -11.90 -32.44 3.97 11.66 30.33 -23.58%
EY 16.57 3.14 -8.40 -3.08 25.20 8.58 3.30 30.82%
DY 12.85 1.64 1.31 9.33 11.82 8.73 8.72 6.66%
P/NAPS 0.54 0.53 0.67 0.62 1.04 1.21 1.10 -11.17%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 21/02/22 24/03/21 25/02/20 25/02/19 27/02/18 15/02/17 19/02/16 -
Price 0.945 0.585 0.575 0.97 1.69 1.73 1.54 -
P/RPS 2.02 1.72 2.23 3.72 3.56 3.91 4.01 -10.79%
P/EPS 8.77 30.51 -8.94 -41.96 4.06 12.15 31.34 -19.10%
EY 11.40 3.28 -11.18 -2.38 24.60 8.23 3.19 23.62%
DY 8.84 1.71 1.74 7.22 11.54 8.38 8.44 0.77%
P/NAPS 0.78 0.51 0.50 0.80 1.06 1.26 1.13 -5.98%

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