[BPLANT] YoY Quarter Result on 30-Jun-2019 [#2]

Stock
[BPLANT] BOUSTEAD PLANTATIONS BHD
Announcement Date
22-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- 589.09%
YoY- 456.26%
Quarter Report
Latest QR
Upcoming QR
BPLANT's Result
BPLANT's Financial Summary
View:
Show?
Quarter Result
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 348,958 242,779 167,058 123,948 141,752 169,487 174,923 12.19%
PBT 111,646 64,044 4,770 84,137 -26,224 28,763 100,453 1.77%
Tax -37,969 -15,097 -475 -8,749 -214 -7,737 -4,332 43.56%
NP 73,677 48,947 4,295 75,388 -26,438 21,026 96,121 -4.33%
-
NP to SH 73,217 48,375 7,080 79,228 -22,239 22,695 97,549 -4.66%
-
Tax Rate 34.01% 23.57% 9.96% 10.40% - 26.90% 4.31% -
Total Cost 275,281 193,832 162,763 48,560 168,190 148,461 78,802 23.16%
-
Net Worth 2,979,200 2,620,799 2,553,599 2,755,200 2,889,599 2,160,000 2,222,837 4.99%
Dividend
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Div 61,600 51,519 - - 56,000 48,000 47,974 4.25%
Div Payout % 84.13% 106.50% - - 0.00% 211.50% 49.18% -
Equity
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Net Worth 2,979,200 2,620,799 2,553,599 2,755,200 2,889,599 2,160,000 2,222,837 4.99%
NOSH 2,240,000 2,240,000 2,240,000 2,240,000 2,240,000 1,600,000 1,600,000 5.76%
Ratio Analysis
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
NP Margin 21.11% 20.16% 2.57% 60.82% -18.65% 12.41% 54.95% -
ROE 2.46% 1.85% 0.28% 2.88% -0.77% 1.05% 4.39% -
Per Share
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 15.58 10.84 7.46 5.53 6.33 10.59 10.94 6.06%
EPS 3.27 2.16 0.32 3.54 -0.99 1.42 6.10 -9.86%
DPS 2.75 2.30 0.00 0.00 2.50 3.00 3.00 -1.43%
NAPS 1.33 1.17 1.14 1.23 1.29 1.35 1.39 -0.73%
Adjusted Per Share Value based on latest NOSH - 2,240,000
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 15.58 10.84 7.46 5.53 6.33 7.57 7.81 12.19%
EPS 3.27 2.16 0.32 3.54 -0.99 1.01 4.35 -4.64%
DPS 2.75 2.30 0.00 0.00 2.50 2.14 2.14 4.26%
NAPS 1.33 1.17 1.14 1.23 1.29 0.9643 0.9923 5.00%
Price Multiplier on Financial Quarter End Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 -
Price 0.825 0.565 0.355 0.735 1.25 1.63 1.48 -
P/RPS 5.30 5.21 4.76 13.28 19.75 15.39 13.53 -14.45%
P/EPS 25.24 26.16 112.32 20.78 -125.90 114.92 24.26 0.66%
EY 3.96 3.82 0.89 4.81 -0.79 0.87 4.12 -0.65%
DY 3.33 4.07 0.00 0.00 2.00 1.84 2.03 8.59%
P/NAPS 0.62 0.48 0.31 0.60 0.97 1.21 1.06 -8.54%
Price Multiplier on Announcement Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 23/08/22 25/08/21 25/08/20 22/08/19 23/08/18 22/08/17 22/08/16 -
Price 0.795 0.59 0.39 0.67 1.25 1.66 1.55 -
P/RPS 5.10 5.44 5.23 12.11 19.75 15.67 14.17 -15.65%
P/EPS 24.32 27.32 123.39 18.94 -125.90 117.03 25.41 -0.72%
EY 4.11 3.66 0.81 5.28 -0.79 0.85 3.94 0.70%
DY 3.46 3.90 0.00 0.00 2.00 1.81 1.94 10.11%
P/NAPS 0.60 0.50 0.34 0.54 0.97 1.23 1.12 -9.87%

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