[BPLANT] YoY TTM 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- -7.17%
YoY- 277.78%
Quarter Report
Latest QR
Upcoming QR
BPLANT's Result
BPLANT's Financial Summary
View:
Show?
TTM Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 848,017 648,090 546,513 697,946 754,483 641,831 615,289 5.48%
PBT 160,552 -199,409 37,524 628,413 217,127 178,752 89,483 10.22%
Tax -58,014 -21,522 -21,739 -55,792 -72,773 -21,856 -24,995 15.05%
NP 102,538 -220,931 15,785 572,621 144,354 156,896 64,488 8.02%
-
NP to SH 106,025 -209,510 28,228 581,887 154,027 162,799 73,542 6.28%
-
Tax Rate 36.13% - 57.93% 8.88% 33.52% 12.23% 27.93% -
Total Cost 745,479 869,021 530,728 125,325 610,129 484,935 550,801 5.16%
-
Net Worth 2,620,799 2,553,599 2,755,200 2,889,599 2,160,000 2,223,999 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 80,639 - 67,200 336,000 224,060 191,974 176,000 -12.18%
Div Payout % 76.06% - 238.06% 57.74% 145.47% 117.92% 239.32% -
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 2,223,999 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 12.09% -34.09% 2.89% 82.04% 19.13% 24.45% 10.48% -
ROE 4.05% -8.20% 1.02% 20.14% 7.13% 7.32% 3.21% -
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 37.86 28.93 24.40 31.16 47.16 40.11 38.46 -0.26%
EPS 4.73 -9.35 1.26 25.98 9.63 10.17 4.60 0.46%
DPS 3.60 0.00 3.00 15.00 14.00 12.00 11.00 -16.97%
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 37.86 28.93 24.40 31.16 33.68 28.65 27.47 5.48%
EPS 4.73 -9.35 1.26 25.98 6.88 7.27 3.28 6.28%
DPS 3.60 0.00 3.00 15.00 10.00 8.57 7.86 -12.19%
NAPS 1.17 1.14 1.23 1.29 0.9643 0.9929 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 1.49 1.23 3.01 4.01 3.46 3.69 3.64 -13.82%
P/EPS 11.94 -3.80 58.33 4.81 16.93 14.55 30.46 -14.43%
EY 8.38 -26.35 1.71 20.78 5.91 6.87 3.28 16.90%
DY 6.37 0.00 4.08 12.00 8.59 8.11 7.86 -3.43%
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 1.56 1.35 2.75 4.01 3.52 3.86 3.33 -11.86%
P/EPS 12.46 -4.17 53.17 4.81 17.24 15.23 27.85 -12.53%
EY 8.02 -23.98 1.88 20.78 5.80 6.56 3.59 14.32%
DY 6.10 0.00 4.48 12.00 8.43 7.74 8.59 -5.54%
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