[BPLANT] YoY TTM Result on 31-Mar-2017 [#1]

Stock
[BPLANT] BOUSTEAD PLANTATIONS BHD
Announcement Date
23-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 0.48%
YoY- 101.04%
Quarter Report
Latest QR
Upcoming QR
BPLANT's Result
BPLANT's Financial Summary
View:
Show?
TTM Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 604,980 564,317 725,681 759,919 620,286 650,636 776,657 -4.07%
PBT -120,042 -72,837 683,400 288,817 131,558 57,194 370,361 -
Tax -29,796 -13,204 -63,315 -69,368 -23,811 -29,816 -29,538 0.14%
NP -149,838 -86,041 620,085 219,449 107,747 27,378 340,823 -
-
NP to SH -137,362 -73,239 626,821 228,881 113,849 34,378 341,167 -
-
Tax Rate - - 9.26% 24.02% 18.10% 52.13% 7.98% -
Total Cost 754,818 650,358 105,596 540,470 512,539 623,258 435,834 9.57%
-
Net Worth 2,553,599 2,710,400 4,144,000 2,176,000 2,176,000 2,271,999 1,369,731 10.92%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div - 123,200 328,000 224,035 224,000 117,037 737,300 -
Div Payout % - 0.00% 52.33% 97.88% 196.75% 340.44% 216.11% -
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 2,553,599 2,710,400 4,144,000 2,176,000 2,176,000 2,271,999 1,369,731 10.92%
NOSH 2,240,000 2,240,000 1,600,000 1,600,000 1,600,000 1,600,000 124,521 61.79%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin -24.77% -15.25% 85.45% 28.88% 17.37% 4.21% 43.88% -
ROE -5.38% -2.70% 15.13% 10.52% 5.23% 1.51% 24.91% -
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 27.01 25.19 32.40 47.49 38.77 40.66 623.72 -40.71%
EPS -6.13 -3.27 27.98 14.31 7.12 2.15 273.98 -
DPS 0.00 5.50 14.64 14.00 14.00 7.31 592.11 -
NAPS 1.14 1.21 1.85 1.36 1.36 1.42 11.00 -31.44%
Adjusted Per Share Value based on latest NOSH - 1,600,000
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 27.01 25.19 32.40 33.92 27.69 29.05 34.67 -4.07%
EPS -6.13 -3.27 27.98 10.22 5.08 1.53 15.23 -
DPS 0.00 5.50 14.64 10.00 10.00 5.22 32.92 -
NAPS 1.14 1.21 1.85 0.9714 0.9714 1.0143 0.6115 10.92%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 - -
Price 0.26 0.76 1.68 1.64 1.55 1.37 0.00 -
P/RPS 0.96 3.02 5.19 3.45 4.00 3.37 0.00 -
P/EPS -4.24 -23.24 6.00 11.46 21.78 63.76 0.00 -
EY -23.59 -4.30 16.66 8.72 4.59 1.57 0.00 -
DY 0.00 7.24 8.72 8.54 9.03 5.34 0.00 -
P/NAPS 0.23 0.63 0.91 1.21 1.14 0.96 0.00 -
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 02/06/20 23/05/19 23/05/18 23/05/17 17/05/16 19/05/15 - -
Price 0.35 0.755 1.36 1.64 1.46 1.36 0.00 -
P/RPS 1.30 3.00 4.20 3.45 3.77 3.34 0.00 -
P/EPS -5.71 -23.09 4.86 11.46 20.52 63.30 0.00 -
EY -17.52 -4.33 20.58 8.72 4.87 1.58 0.00 -
DY 0.00 7.28 10.77 8.54 9.59 5.38 0.00 -
P/NAPS 0.31 0.62 0.74 1.21 1.07 0.96 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