[BPLANT] YoY 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- -522.88%
YoY- -197.99%
Quarter Report
Latest QR
Upcoming QR
BPLANT's Result
BPLANT's Financial Summary
View:
Show?
Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 242,779 167,058 123,948 141,752 169,487 174,923 153,378 7.94%
PBT 64,044 4,770 84,137 -26,224 28,763 100,453 53,259 3.11%
Tax -15,097 -475 -8,749 -214 -7,737 -4,332 -6,287 15.70%
NP 48,947 4,295 75,388 -26,438 21,026 96,121 46,972 0.68%
-
NP to SH 48,375 7,080 79,228 -22,239 22,695 97,549 48,599 -0.07%
-
Tax Rate 23.57% 9.96% 10.40% - 26.90% 4.31% 11.80% -
Total Cost 193,832 162,763 48,560 168,190 148,461 78,802 106,406 10.50%
-
Net Worth 2,620,799 2,553,599 2,755,200 2,889,599 2,160,000 2,222,837 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 51,519 - - 56,000 48,000 47,974 80,000 -7.06%
Div Payout % 106.50% - - 0.00% 211.50% 49.18% 164.61% -
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 2,222,837 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 20.16% 2.57% 60.82% -18.65% 12.41% 54.95% 30.62% -
ROE 1.85% 0.28% 2.88% -0.77% 1.05% 4.39% 2.12% -
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 10.84 7.46 5.53 6.33 10.59 10.94 9.59 2.06%
EPS 2.16 0.32 3.54 -0.99 1.42 6.10 3.04 -5.53%
DPS 2.30 0.00 0.00 2.50 3.00 3.00 5.00 -12.12%
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 10.84 7.46 5.53 6.33 7.57 7.81 6.85 7.94%
EPS 2.16 0.32 3.54 -0.99 1.01 4.35 2.17 -0.07%
DPS 2.30 0.00 0.00 2.50 2.14 2.14 3.57 -7.05%
NAPS 1.17 1.14 1.23 1.29 0.9643 0.9923 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 5.21 4.76 13.28 19.75 15.39 13.53 14.60 -15.76%
P/EPS 26.16 112.32 20.78 -125.90 114.92 24.26 46.09 -8.99%
EY 3.82 0.89 4.81 -0.79 0.87 4.12 2.17 9.87%
DY 4.07 0.00 0.00 2.00 1.84 2.03 3.57 2.20%
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 5.44 5.23 12.11 19.75 15.67 14.17 13.35 -13.88%
P/EPS 27.32 123.39 18.94 -125.90 117.03 25.41 42.14 -6.96%
EY 3.66 0.81 5.28 -0.79 0.85 3.94 2.37 7.50%
DY 3.90 0.00 0.00 2.00 1.81 1.94 3.91 -0.04%
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