[BPLANT] QoQ Cumulative Quarter Result on 31-Dec-2017 [#4]

Stock
[BPLANT] BOUSTEAD PLANTATIONS BHD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 5.8%
YoY- 192.04%
Quarter Report
Latest QR
Upcoming QR
BPLANT's Result
BPLANT's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 427,451 296,356 154,604 760,097 541,934 358,507 189,020 72.20%
PBT -41,568 -18,408 7,816 732,670 684,979 85,849 42,436 -
Tax -7,154 -5,684 -5,470 -70,706 -58,869 -20,598 -13,355 -34.01%
NP -48,722 -24,092 2,346 661,964 626,110 65,251 29,081 -
-
NP to SH -38,877 -16,980 5,259 665,238 628,795 66,371 29,560 -
-
Tax Rate - - 69.98% 9.65% 8.59% 23.99% 31.47% -
Total Cost 476,173 320,448 152,258 98,133 -84,176 293,256 159,939 106.81%
-
Net Worth 2,800,000 2,889,599 4,144,000 2,544,000 2,671,999 2,160,000 1,600,000 45.17%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 156,800 112,000 56,000 312,000 248,000 88,000 40,000 148.40%
Div Payout % 0.00% 0.00% 1,064.84% 46.90% 39.44% 132.59% 135.32% -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 2,800,000 2,889,599 4,144,000 2,544,000 2,671,999 2,160,000 1,600,000 45.17%
NOSH 2,240,000 2,240,000 1,600,000 1,600,000 1,600,000 1,600,000 1,600,000 25.12%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin -11.40% -8.13% 1.52% 87.09% 115.53% 18.20% 15.39% -
ROE -1.39% -0.59% 0.13% 26.15% 23.53% 3.07% 1.85% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 19.08 13.23 6.90 47.51 33.87 22.41 11.81 37.64%
EPS -1.74 -0.76 0.23 41.58 39.30 4.15 1.32 -
DPS 7.00 5.00 2.50 19.50 15.50 5.50 2.50 98.53%
NAPS 1.25 1.29 1.85 1.59 1.67 1.35 1.00 16.02%
Adjusted Per Share Value based on latest NOSH - 1,600,000
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 19.08 13.23 6.90 33.93 24.19 16.00 8.44 72.16%
EPS -1.74 -0.76 0.23 29.70 28.07 2.96 1.32 -
DPS 7.00 5.00 2.50 13.93 11.07 3.93 1.79 148.01%
NAPS 1.25 1.29 1.85 1.1357 1.1929 0.9643 0.7143 45.16%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 1.13 1.25 1.68 1.65 1.61 1.63 1.64 -
P/RPS 5.92 9.45 24.34 3.47 4.75 7.27 13.88 -43.30%
P/EPS -65.11 -164.90 715.57 3.97 4.10 39.29 88.77 -
EY -1.54 -0.61 0.14 25.20 24.41 2.54 1.13 -
DY 6.19 4.00 1.49 11.82 9.63 3.37 1.52 154.79%
P/NAPS 0.90 0.97 0.91 1.04 0.96 1.21 1.64 -32.94%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 22/11/18 23/08/18 23/05/18 27/02/18 21/11/17 22/08/17 23/05/17 -
Price 0.925 1.25 1.36 1.69 1.73 1.66 1.64 -
P/RPS 4.85 9.45 19.70 3.56 5.11 7.41 13.88 -50.35%
P/EPS -53.30 -164.90 579.27 4.06 4.40 40.02 88.77 -
EY -1.88 -0.61 0.17 24.60 22.72 2.50 1.13 -
DY 7.57 4.00 1.84 11.54 8.96 3.31 1.52 191.34%
P/NAPS 0.74 0.97 0.74 1.06 1.04 1.23 1.64 -41.14%

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