[BPLANT] YoY Annualized Quarter Result on 31-Dec-2016 [#4]

Stock
[BPLANT] BOUSTEAD PLANTATIONS BHD
Announcement Date
15-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- -3.75%
YoY- 189.77%
Quarter Report
Latest QR
Upcoming QR
BPLANT's Result
BPLANT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 577,203 584,009 760,097 707,875 615,195 717,321 770,280 -4.69%
PBT -135,370 -50,973 732,670 276,081 95,100 89,783 359,258 -
Tax -21,910 -12,936 -70,706 -59,724 -22,841 -37,365 -27,905 -3.94%
NP -157,280 -63,909 661,964 216,357 72,259 52,418 331,353 -
-
NP to SH -144,008 -51,781 665,238 227,791 78,610 57,158 333,164 -
-
Tax Rate - - 9.65% 21.63% 24.02% 41.62% 7.77% -
Total Cost 734,483 647,918 98,133 491,518 542,936 664,903 438,927 8.95%
-
Net Worth 2,553,599 2,710,400 2,544,000 2,191,528 2,176,000 2,294,879 11,386,027 -22.04%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div 22,400 156,800 312,000 231,950 208,000 96,000 737,326 -44.12%
Div Payout % 0.00% 0.00% 46.90% 101.83% 264.60% 167.96% 221.31% -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 2,553,599 2,710,400 2,544,000 2,191,528 2,176,000 2,294,879 11,386,027 -22.04%
NOSH 2,240,000 2,240,000 1,600,000 1,600,000 1,600,000 1,600,000 1,020,097 14.00%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin -27.25% -10.94% 87.09% 30.56% 11.75% 7.31% 43.02% -
ROE -5.64% -1.91% 26.15% 10.39% 3.61% 2.49% 2.93% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 25.77 26.07 47.51 44.25 38.45 44.83 75.51 -16.39%
EPS -6.43 -2.31 41.58 14.24 4.91 4.33 32.66 -
DPS 1.00 7.00 19.50 14.50 13.00 6.00 72.28 -50.98%
NAPS 1.14 1.21 1.59 1.37 1.36 1.4343 11.1617 -31.61%
Adjusted Per Share Value based on latest NOSH - 1,600,000
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 25.77 26.07 33.93 31.60 27.46 32.02 34.39 -4.69%
EPS -6.43 -2.31 29.70 10.17 3.51 2.55 14.87 -
DPS 1.00 7.00 13.93 10.35 9.29 4.29 32.92 -44.12%
NAPS 1.14 1.21 1.1357 0.9784 0.9714 1.0245 5.083 -22.04%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 - -
Price 0.765 0.75 1.65 1.66 1.49 1.45 0.00 -
P/RPS 2.97 2.88 3.47 3.75 3.88 3.23 0.00 -
P/EPS -11.90 -32.44 3.97 11.66 30.33 40.59 0.00 -
EY -8.40 -3.08 25.20 8.58 3.30 2.46 0.00 -
DY 1.31 9.33 11.82 8.73 8.72 4.14 0.00 -
P/NAPS 0.67 0.62 1.04 1.21 1.10 1.01 0.00 -
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 25/02/20 25/02/19 27/02/18 15/02/17 19/02/16 25/02/15 - -
Price 0.575 0.97 1.69 1.73 1.54 1.45 0.00 -
P/RPS 2.23 3.72 3.56 3.91 4.01 3.23 0.00 -
P/EPS -8.94 -41.96 4.06 12.15 31.34 40.59 0.00 -
EY -11.18 -2.38 24.60 8.23 3.19 2.46 0.00 -
DY 1.74 7.22 11.54 8.38 8.44 4.14 0.00 -
P/NAPS 0.50 0.80 1.06 1.26 1.13 1.01 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