[BPLANT] YoY Quarter Result on 31-Dec-2018 [#4]

Stock
[BPLANT] BOUSTEAD PLANTATIONS BHD
Announcement Date
25-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 41.07%
YoY- -135.41%
Quarter Report
Latest QR
Upcoming QR
BPLANT's Result
BPLANT's Financial Summary
View:
Show?
Quarter Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 341,495 227,622 179,104 156,558 218,163 196,650 163,378 13.06%
PBT 137,213 49,682 -177,711 -9,405 47,691 81,081 6,356 66.78%
Tax -50,735 -23,133 1,911 -5,782 -11,837 -39,906 -9,178 32.93%
NP 86,478 26,549 -175,800 -15,187 35,854 41,175 -2,822 -
-
NP to SH 85,135 27,455 -172,725 -12,904 36,443 50,294 -975 -
-
Tax Rate 36.98% 46.56% - - 24.82% 49.22% 144.40% -
Total Cost 255,017 201,073 354,904 171,745 182,309 155,475 166,200 7.38%
-
Net Worth 2,710,400 2,575,999 2,553,599 2,710,400 2,544,000 2,194,355 2,176,000 3.72%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div 89,600 11,200 - - 64,000 56,060 48,000 10.95%
Div Payout % 105.24% 40.79% - - 175.62% 111.46% 0.00% -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 2,710,400 2,575,999 2,553,599 2,710,400 2,544,000 2,194,355 2,176,000 3.72%
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
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 25.32% 11.66% -98.16% -9.70% 16.43% 20.94% -1.73% -
ROE 3.14% 1.07% -6.76% -0.48% 1.43% 2.29% -0.04% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 15.25 10.16 8.00 6.99 13.64 12.28 10.21 6.90%
EPS 3.80 1.23 -7.71 -0.58 2.28 3.14 -0.06 -
DPS 4.00 0.50 0.00 0.00 4.00 3.50 3.00 4.90%
NAPS 1.21 1.15 1.14 1.21 1.59 1.37 1.36 -1.92%
Adjusted Per Share Value based on latest NOSH - 2,240,000
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 15.25 10.16 8.00 6.99 9.74 8.78 7.29 13.07%
EPS 3.80 1.23 -7.71 -0.58 1.63 2.25 -0.04 -
DPS 4.00 0.50 0.00 0.00 2.86 2.50 2.14 10.97%
NAPS 1.21 1.15 1.14 1.21 1.1357 0.9796 0.9714 3.72%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 0.65 0.61 0.765 0.75 1.65 1.66 1.49 -
P/RPS 4.26 6.00 9.57 10.73 12.10 13.52 14.59 -18.53%
P/EPS 17.10 49.77 -9.92 -130.19 72.44 52.87 -2,445.13 -
EY 5.85 2.01 -10.08 -0.77 1.38 1.89 -0.04 -
DY 6.15 0.82 0.00 0.00 2.42 2.11 2.01 20.46%
P/NAPS 0.54 0.53 0.67 0.62 1.04 1.21 1.10 -11.17%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 21/02/22 24/03/21 25/02/20 25/02/19 27/02/18 15/02/17 19/02/16 -
Price 0.945 0.585 0.575 0.97 1.69 1.73 1.54 -
P/RPS 6.20 5.76 7.19 13.88 12.39 14.09 15.08 -13.75%
P/EPS 24.86 47.73 -7.46 -168.38 74.20 55.10 -2,527.18 -
EY 4.02 2.10 -13.41 -0.59 1.35 1.82 -0.04 -
DY 4.23 0.85 0.00 0.00 2.37 2.02 1.95 13.76%
P/NAPS 0.78 0.51 0.50 0.80 1.06 1.26 1.13 -5.98%

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