[BPLANT] QoQ TTM Result on 30-Sep-2019 [#3]

Stock
[BPLANT] BOUSTEAD PLANTATIONS BHD
Announcement Date
21-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- -43.98%
YoY- 749.67%
Quarter Report
Latest QR
Upcoming QR
BPLANT's Result
BPLANT's Financial Summary
View:
Show?
TTM Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 648,090 604,980 577,203 554,657 546,513 564,317 584,009 7.19%
PBT -199,409 -120,042 -135,370 32,936 37,524 -72,837 -50,973 148.48%
Tax -21,522 -29,796 -21,910 -29,603 -21,739 -13,204 -12,936 40.45%
NP -220,931 -149,838 -157,280 3,333 15,785 -86,041 -63,909 128.80%
-
NP to SH -209,510 -137,362 -144,008 15,813 28,228 -73,239 -51,781 154.13%
-
Tax Rate - - - 89.88% 57.93% - - -
Total Cost 869,021 754,818 734,483 551,324 530,728 650,358 647,918 21.64%
-
Net Worth 2,553,599 2,553,599 2,553,599 2,732,800 2,755,200 2,710,400 2,710,400 -3.89%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - 22,400 22,400 67,200 123,200 156,800 -
Div Payout % - - 0.00% 141.66% 238.06% 0.00% 0.00% -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 2,553,599 2,553,599 2,553,599 2,732,800 2,755,200 2,710,400 2,710,400 -3.89%
NOSH 2,240,000 2,240,000 2,240,000 2,240,000 2,240,000 2,240,000 2,240,000 0.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin -34.09% -24.77% -27.25% 0.60% 2.89% -15.25% -10.94% -
ROE -8.20% -5.38% -5.64% 0.58% 1.02% -2.70% -1.91% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 28.93 27.01 25.77 24.76 24.40 25.19 26.07 7.19%
EPS -9.35 -6.13 -6.43 0.71 1.26 -3.27 -2.31 154.19%
DPS 0.00 0.00 1.00 1.00 3.00 5.50 7.00 -
NAPS 1.14 1.14 1.14 1.22 1.23 1.21 1.21 -3.89%
Adjusted Per Share Value based on latest NOSH - 2,240,000
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 28.93 27.01 25.77 24.76 24.40 25.19 26.07 7.19%
EPS -9.35 -6.13 -6.43 0.71 1.26 -3.27 -2.31 154.19%
DPS 0.00 0.00 1.00 1.00 3.00 5.50 7.00 -
NAPS 1.14 1.14 1.14 1.22 1.23 1.21 1.21 -3.89%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.355 0.26 0.765 0.66 0.735 0.76 0.75 -
P/RPS 1.23 0.96 2.97 2.67 3.01 3.02 2.88 -43.31%
P/EPS -3.80 -4.24 -11.90 93.49 58.33 -23.24 -32.44 -76.09%
EY -26.35 -23.59 -8.40 1.07 1.71 -4.30 -3.08 318.84%
DY 0.00 0.00 1.31 1.52 4.08 7.24 9.33 -
P/NAPS 0.31 0.23 0.67 0.54 0.60 0.63 0.62 -37.03%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 25/08/20 02/06/20 25/02/20 21/11/19 22/08/19 23/05/19 25/02/19 -
Price 0.39 0.35 0.575 0.64 0.67 0.755 0.97 -
P/RPS 1.35 1.30 2.23 2.58 2.75 3.00 3.72 -49.15%
P/EPS -4.17 -5.71 -8.94 90.66 53.17 -23.09 -41.96 -78.57%
EY -23.98 -17.52 -11.18 1.10 1.88 -4.33 -2.38 367.15%
DY 0.00 0.00 1.74 1.56 4.48 7.28 7.22 -
P/NAPS 0.34 0.31 0.50 0.52 0.54 0.62 0.80 -43.50%

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