[BPLANT] YoY TTM Result on 31-Mar-2015 [#1]

Stock
[BPLANT] BOUSTEAD PLANTATIONS BHD
Announcement Date
19-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -39.85%
YoY- -89.92%
Quarter Report
Latest QR
Upcoming QR
BPLANT's Result
BPLANT's Financial Summary
View:
Show?
TTM Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 725,681 759,919 620,286 650,636 776,657 -1.68%
PBT 683,400 288,817 131,558 57,194 370,361 16.53%
Tax -63,315 -69,368 -23,811 -29,816 -29,538 20.98%
NP 620,085 219,449 107,747 27,378 340,823 16.12%
-
NP to SH 626,821 228,881 113,849 34,378 341,167 16.41%
-
Tax Rate 9.26% 24.02% 18.10% 52.13% 7.98% -
Total Cost 105,596 540,470 512,539 623,258 435,834 -29.82%
-
Net Worth 4,144,000 2,176,000 2,176,000 2,271,999 1,369,731 31.86%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div 328,000 224,035 224,000 117,037 737,300 -18.31%
Div Payout % 52.33% 97.88% 196.75% 340.44% 216.11% -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 4,144,000 2,176,000 2,176,000 2,271,999 1,369,731 31.86%
NOSH 1,600,000 1,600,000 1,600,000 1,600,000 124,521 89.24%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 85.45% 28.88% 17.37% 4.21% 43.88% -
ROE 15.13% 10.52% 5.23% 1.51% 24.91% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 32.40 47.49 38.77 40.66 623.72 -52.23%
EPS 27.98 14.31 7.12 2.15 273.98 -43.44%
DPS 14.64 14.00 14.00 7.31 592.11 -60.32%
NAPS 1.85 1.36 1.36 1.42 11.00 -35.94%
Adjusted Per Share Value based on latest NOSH - 1,600,000
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 32.40 33.92 27.69 29.05 34.67 -1.67%
EPS 27.98 10.22 5.08 1.53 15.23 16.41%
DPS 14.64 10.00 10.00 5.22 32.92 -18.32%
NAPS 1.85 0.9714 0.9714 1.0143 0.6115 31.85%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 - -
Price 1.68 1.64 1.55 1.37 0.00 -
P/RPS 5.19 3.45 4.00 3.37 0.00 -
P/EPS 6.00 11.46 21.78 63.76 0.00 -
EY 16.66 8.72 4.59 1.57 0.00 -
DY 8.72 8.54 9.03 5.34 0.00 -
P/NAPS 0.91 1.21 1.14 0.96 0.00 -
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 23/05/18 23/05/17 17/05/16 19/05/15 - -
Price 1.36 1.64 1.46 1.36 0.00 -
P/RPS 4.20 3.45 3.77 3.34 0.00 -
P/EPS 4.86 11.46 20.52 63.30 0.00 -
EY 20.58 8.72 4.87 1.58 0.00 -
DY 10.77 8.54 9.59 5.38 0.00 -
P/NAPS 0.74 1.21 1.07 0.96 0.00 -

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
Post a Comment