[BPLANT] QoQ Quarter Result on 30-Jun-2017 [#2]

Stock
[BPLANT] BOUSTEAD PLANTATIONS BHD
Announcement Date
22-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- -23.22%
YoY- -76.73%
Quarter Report
Latest QR
Upcoming QR
BPLANT's Result
BPLANT's Financial Summary
View:
Show?
Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 154,604 218,163 183,427 169,487 189,020 196,650 199,326 -15.59%
PBT 7,816 47,691 599,130 28,763 42,436 81,081 50,197 -71.09%
Tax -5,470 -11,837 -38,271 -7,737 -13,355 -39,906 -12,269 -41.66%
NP 2,346 35,854 560,859 21,026 29,081 41,175 37,928 -84.38%
-
NP to SH 5,259 36,443 562,424 22,695 29,560 50,294 37,362 -72.97%
-
Tax Rate 69.98% 24.82% 6.39% 26.90% 31.47% 49.22% 24.44% -
Total Cost 152,258 182,309 -377,432 148,461 159,939 155,475 161,398 -3.81%
-
Net Worth 4,144,000 2,544,000 2,671,999 2,160,000 1,600,000 2,194,355 2,207,999 52.21%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div 56,000 64,000 160,000 48,000 40,000 56,060 80,000 -21.17%
Div Payout % 1,064.84% 175.62% 28.45% 211.50% 135.32% 111.46% 214.12% -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 4,144,000 2,544,000 2,671,999 2,160,000 1,600,000 2,194,355 2,207,999 52.21%
NOSH 1,600,000 1,600,000 1,600,000 1,600,000 1,600,000 1,600,000 1,600,000 0.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 1.52% 16.43% 305.77% 12.41% 15.39% 20.94% 19.03% -
ROE 0.13% 1.43% 21.05% 1.05% 1.85% 2.29% 1.69% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 6.90 13.64 11.46 10.59 11.81 12.28 12.46 -32.58%
EPS 0.23 2.28 35.15 1.42 1.32 3.14 2.34 -78.73%
DPS 2.50 4.00 10.00 3.00 2.50 3.50 5.00 -37.03%
NAPS 1.85 1.59 1.67 1.35 1.00 1.37 1.38 21.60%
Adjusted Per Share Value based on latest NOSH - 1,600,000
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 6.90 9.74 8.19 7.57 8.44 8.78 8.90 -15.62%
EPS 0.23 1.63 25.11 1.01 1.32 2.25 1.67 -73.36%
DPS 2.50 2.86 7.14 2.14 1.79 2.50 3.57 -21.15%
NAPS 1.85 1.1357 1.1929 0.9643 0.7143 0.9796 0.9857 52.21%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 1.68 1.65 1.61 1.63 1.64 1.66 1.48 -
P/RPS 24.34 12.10 14.04 15.39 13.88 13.52 11.88 61.38%
P/EPS 715.57 72.44 4.58 114.92 88.77 52.87 63.38 404.01%
EY 0.14 1.38 21.83 0.87 1.13 1.89 1.58 -80.15%
DY 1.49 2.42 6.21 1.84 1.52 2.11 3.38 -42.10%
P/NAPS 0.91 1.04 0.96 1.21 1.64 1.21 1.07 -10.24%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 23/05/18 27/02/18 21/11/17 22/08/17 23/05/17 15/02/17 16/11/16 -
Price 1.36 1.69 1.73 1.66 1.64 1.73 1.60 -
P/RPS 19.70 12.39 15.09 15.67 13.88 14.09 12.84 33.05%
P/EPS 579.27 74.20 4.92 117.03 88.77 55.10 68.52 315.53%
EY 0.17 1.35 20.32 0.85 1.13 1.82 1.46 -76.18%
DY 1.84 2.37 5.78 1.81 1.52 2.02 3.13 -29.84%
P/NAPS 0.74 1.06 1.04 1.23 1.64 1.26 1.16 -25.91%

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