[BPLANT] YoY TTM Result on 30-Jun-2016 [#2]

Stock

[BPLANT] BOUSTEAD PLANTATIONS BHD

Announcement Date

22-Aug-2016

Admission Sponsor

Sponsor

Financial Year

31-Dec-2016

Quarter

30-Jun-2016 [#2]

Profit Trend

QoQ- 43.0%

YoY- 121.37%

Quarter Report

BPLANT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
TTM Result
Revenue	546,513	697,946	754,483	641,831	615,289	813,614	-7.64%
YoY %	-21.70%	-7.49%	17.55%	4.31%	-24.38%	-	-
Horiz. %	67.17%	85.78%	92.73%	78.89%	75.62%	100.00%	-
PBT	37,524	628,413	217,127	178,752	89,483	407,866	-37.93%
YoY %	-94.03%	189.42%	21.47%	99.76%	-78.06%	-	-
Horiz. %	9.20%	154.07%	53.23%	43.83%	21.94%	100.00%	-
Tax	-21,739	-55,792	-72,773	-21,856	-24,995	-41,719	-12.21%
YoY %	61.04%	23.33%	-232.97%	12.56%	40.09%	-	-
Horiz. %	52.11%	133.73%	174.44%	52.39%	59.91%	100.00%	-
NP	15,785	572,621	144,354	156,896	64,488	366,147	-46.65%
YoY %	-97.24%	296.68%	-7.99%	143.29%	-82.39%	-	-
Horiz. %	4.31%	156.39%	39.43%	42.85%	17.61%	100.00%	-
							-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-
NP to SH	28,228	581,887	154,027	162,799	73,542	361,007	-39.91%
YoY %	-95.15%	277.78%	-5.39%	121.37%	-79.63%	-	-
Horiz. %	7.82%	161.18%	42.67%	45.10%	20.37%	100.00%	-
							-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-
Tax Rate	57.93%	8.88%	33.52%	12.23%	27.93%	10.23%	-
YoY %	552.36%	-73.51%	174.08%	-56.21%	173.02%	-	-
Horiz. %	566.28%	86.80%	327.66%	119.55%	273.02%	100.00%	-
Total Cost	530,728	125,325	610,129	484,935	550,801	447,467	3.46%
YoY %	323.48%	-79.46%	25.82%	-11.96%	23.09%	-	-
Horiz. %	118.61%	28.01%	136.35%	108.37%	123.09%	100.00%	-
							-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-
Net Worth	2,755,200	2,889,599	2,160,000	2,223,999	2,287,999	1,539,303	12.34%
YoY %	-4.65%	33.78%	-2.88%	-2.80%	48.64%	-	-
Horiz. %	178.99%	187.72%	140.32%	144.48%	148.64%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Dividend
Div	67,200	336,000	224,060	191,974	176,000	758,337	-38.39%
YoY %	-80.00%	49.96%	16.71%	9.08%	-76.79%	-	-
Horiz. %	8.86%	44.31%	29.55%	25.32%	23.21%	100.00%	-
Div Payout %	238.06%	57.74%	145.47%	117.92%	239.32%	210.06%	-
YoY %	312.30%	-60.31%	23.36%	-50.73%	13.93%	-	-
Horiz. %	113.33%	27.49%	69.25%	56.14%	113.93%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Equity
Net Worth	2,755,200	2,889,599	2,160,000	2,223,999	2,287,999	1,539,303	12.34%
YoY %	-4.65%	33.78%	-2.88%	-2.80%	48.64%	-	-
Horiz. %	178.99%	187.72%	140.32%	144.48%	148.64%	100.00%	-
NOSH	2,240,000	2,240,000	1,600,000	1,600,000	1,600,000	1,600,000	6.95%
YoY %	0.00%	40.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	140.00%	140.00%	100.00%	100.00%	100.00%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Ratio Analysis
NP Margin	2.89%	82.04%	19.13%	24.45%	10.48%	45.00%	-
YoY %	-96.48%	328.86%	-21.76%	133.30%	-76.71%	-	-
Horiz. %	6.42%	182.31%	42.51%	54.33%	23.29%	100.00%	-
ROE	1.02%	20.14%	7.13%	7.32%	3.21%	23.45%	-
YoY %	-94.94%	182.47%	-2.60%	128.04%	-86.31%	-	-
Horiz. %	4.35%	85.88%	30.41%	31.22%	13.69%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Per Share
RPS	24.40	31.16	47.16	40.11	38.46	77.35	-20.59%
YoY %	-21.69%	-33.93%	17.58%	4.29%	-50.28%	-	-
Horiz. %	31.54%	40.28%	60.97%	51.86%	49.72%	100.00%	-
EPS	1.26	25.98	9.63	10.17	4.60	34.32	-48.34%
YoY %	-95.15%	169.78%	-5.31%	121.09%	-86.60%	-	-
Horiz. %	3.67%	75.70%	28.06%	29.63%	13.40%	100.00%	-
DPS	3.00	15.00	14.00	12.00	11.00	72.09	-47.03%
YoY %	-80.00%	7.14%	16.67%	9.09%	-84.74%	-	-
Horiz. %	4.16%	20.81%	19.42%	16.65%	15.26%	100.00%	-
NAPS	1.23	1.29	1.35	1.39	1.43	1.4634	-3.41%
YoY %	-4.65%	-4.44%	-2.88%	-2.80%	-2.28%	-	-
Horiz. %	84.05%	88.15%	92.25%	94.98%	97.72%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Adjusted Per Share Value based on latest NOSH - 1,600,000
RPS	24.40	31.16	33.68	28.65	27.47	36.32	-7.64%
YoY %	-21.69%	-7.48%	17.56%	4.30%	-24.37%	-	-
Horiz. %	67.18%	85.79%	92.73%	78.88%	75.63%	100.00%	-
EPS	1.26	25.98	6.88	7.27	3.28	16.12	-39.92%
YoY %	-95.15%	277.62%	-5.36%	121.65%	-79.65%	-	-
Horiz. %	7.82%	161.17%	42.68%	45.10%	20.35%	100.00%	-
DPS	3.00	15.00	10.00	8.57	7.86	33.85	-38.39%
YoY %	-80.00%	50.00%	16.69%	9.03%	-76.78%	-	-
Horiz. %	8.86%	44.31%	29.54%	25.32%	23.22%	100.00%	-
NAPS	1.23	1.29	0.9643	0.9929	1.0214	0.6872	12.34%
YoY %	-4.65%	33.78%	-2.88%	-2.79%	48.63%	-	-
Horiz. %	178.99%	187.72%	140.32%	144.48%	148.63%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	-
Price	0.735	1.25	1.63	1.48	1.40	1.62	-
P/RPS	3.01	4.01	3.46	3.69	3.64	2.09	7.56%
YoY %	-24.94%	15.90%	-6.23%	1.37%	74.16%	-	-
Horiz. %	144.02%	191.87%	165.55%	176.56%	174.16%	100.00%	-
P/EPS	58.33	4.81	16.93	14.55	30.46	4.72	65.29%
YoY %	1,112.68%	-71.59%	16.36%	-52.23%	545.34%	-	-
Horiz. %	1,235.81%	101.91%	358.69%	308.26%	645.34%	100.00%	-
EY	1.71	20.78	5.91	6.87	3.28	21.19	-39.53%
YoY %	-91.77%	251.61%	-13.97%	109.45%	-84.52%	-	-
Horiz. %	8.07%	98.07%	27.89%	32.42%	15.48%	100.00%	-
DY	4.08	12.00	8.59	8.11	7.86	44.50	-37.97%
YoY %	-66.00%	39.70%	5.92%	3.18%	-82.34%	-	-
Horiz. %	9.17%	26.97%	19.30%	18.22%	17.66%	100.00%	-
P/NAPS	0.60	0.97	1.21	1.06	0.98	1.11	-11.57%
YoY %	-38.14%	-19.83%	14.15%	8.16%	-11.71%	-	-
Horiz. %	54.05%	87.39%	109.01%	95.50%	88.29%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Price Multiplier on Announcement Date
Date	22/08/19	23/08/18	22/08/17	22/08/16	20/08/15	-	-
Price	0.67	1.25	1.66	1.55	1.28	0.00	-
P/RPS	2.75	4.01	3.52	3.86	3.33	0.00	-
YoY %	-31.42%	13.92%	-8.81%	15.92%	0.00%	-	-
Horiz. %	82.58%	120.42%	105.71%	115.92%	100.00%	-	-
P/EPS	53.17	4.81	17.24	15.23	27.85	0.00	-
YoY %	1,005.41%	-72.10%	13.20%	-45.31%	0.00%	-	-
Horiz. %	190.92%	17.27%	61.90%	54.69%	100.00%	-	-
EY	1.88	20.78	5.80	6.56	3.59	0.00	-
YoY %	-90.95%	258.28%	-11.59%	82.73%	0.00%	-	-
Horiz. %	52.37%	578.83%	161.56%	182.73%	100.00%	-	-
DY	4.48	12.00	8.43	7.74	8.59	0.00	-
YoY %	-62.67%	42.35%	8.91%	-9.90%	0.00%	-	-
Horiz. %	52.15%	139.70%	98.14%	90.10%	100.00%	-	-
P/NAPS	0.54	0.97	1.23	1.12	0.90	0.00	-
YoY %	-44.33%	-21.14%	9.82%	24.44%	0.00%	-	-
Horiz. %	60.00%	107.78%	136.67%	124.44%	100.00%	-	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos