[BPLANT] YoY Cumulative Quarter Result on 30-Jun-2018 [#2]

Stock
[BPLANT] BOUSTEAD PLANTATIONS BHD
Announcement Date
23-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- -422.88%
YoY- -125.58%
Quarter Report
Latest QR
Upcoming QR
BPLANT's Result
BPLANT's Financial Summary
View:
Show?
Cumulative Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 414,716 329,747 258,860 296,356 358,507 311,899 285,263 6.42%
PBT 83,321 6,050 70,089 -18,408 85,849 144,803 61,151 5.28%
Tax -23,214 -14,099 -14,487 -5,684 -20,598 -7,549 -8,534 18.13%
NP 60,107 -8,049 55,602 -24,092 65,251 137,254 52,617 2.24%
-
NP to SH 60,600 -2,473 63,029 -16,980 66,371 140,135 55,946 1.33%
-
Tax Rate 27.86% 233.04% 20.67% - 23.99% 5.21% 13.96% -
Total Cost 354,609 337,796 203,258 320,448 293,256 174,645 232,646 7.27%
-
Net Worth 2,620,799 2,553,599 2,755,200 2,889,599 2,160,000 2,223,603 2,287,999 2.28%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div 58,239 - 22,400 112,000 88,000 95,982 112,000 -10.31%
Div Payout % 96.11% - 35.54% 0.00% 132.59% 68.49% 200.19% -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 2,620,799 2,553,599 2,755,200 2,889,599 2,160,000 2,223,603 2,287,999 2.28%
NOSH 2,240,000 2,240,000 2,240,000 2,240,000 1,600,000 1,600,000 1,600,000 5.76%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 14.49% -2.44% 21.48% -8.13% 18.20% 44.01% 18.45% -
ROE 2.31% -0.10% 2.29% -0.59% 3.07% 6.30% 2.45% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 18.51 14.72 11.56 13.23 22.41 19.50 17.83 0.62%
EPS 2.71 -0.11 2.81 -0.76 4.15 8.76 3.50 -4.17%
DPS 2.60 0.00 1.00 5.00 5.50 6.00 7.00 -15.20%
NAPS 1.17 1.14 1.23 1.29 1.35 1.39 1.43 -3.28%
Adjusted Per Share Value based on latest NOSH - 2,240,000
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 18.51 14.72 11.56 13.23 16.00 13.92 12.73 6.43%
EPS 2.71 -0.11 2.81 -0.76 2.96 6.26 2.50 1.35%
DPS 2.60 0.00 1.00 5.00 3.93 4.28 5.00 -10.31%
NAPS 1.17 1.14 1.23 1.29 0.9643 0.9927 1.0214 2.28%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 0.565 0.355 0.735 1.25 1.63 1.48 1.40 -
P/RPS 3.05 2.41 6.36 9.45 7.27 7.59 7.85 -14.56%
P/EPS 20.88 -321.55 26.12 -164.90 39.29 16.89 40.04 -10.27%
EY 4.79 -0.31 3.83 -0.61 2.54 5.92 2.50 11.43%
DY 4.60 0.00 1.36 4.00 3.37 4.05 5.00 -1.37%
P/NAPS 0.48 0.31 0.60 0.97 1.21 1.06 0.98 -11.20%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 25/08/21 25/08/20 22/08/19 23/08/18 22/08/17 22/08/16 20/08/15 -
Price 0.59 0.39 0.67 1.25 1.66 1.55 1.28 -
P/RPS 3.19 2.65 5.80 9.45 7.41 7.95 7.18 -12.63%
P/EPS 21.81 -353.26 23.81 -164.90 40.02 17.69 36.61 -8.26%
EY 4.59 -0.28 4.20 -0.61 2.50 5.65 2.73 9.03%
DY 4.41 0.00 1.49 4.00 3.31 3.87 5.47 -3.52%
P/NAPS 0.50 0.34 0.54 0.97 1.23 1.12 0.90 -9.32%

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