[BPLANT] QoQ Annualized Quarter Result on 30-Jun-2014 [#2]

Stock
[BPLANT] BOUSTEAD PLANTATIONS BHD
Announcement Date
20-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- -34.34%
YoY- 237.59%
Quarter Report
Latest QR
Upcoming QR
BPLANT's Result
BPLANT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 527,540 717,321 733,550 774,590 794,280 770,280 694,333 -16.74%
PBT 31,568 89,783 109,581 122,902 161,924 359,258 55,652 -31.49%
Tax -8,988 -37,365 -32,840 -41,808 -39,184 -27,905 -14,257 -26.49%
NP 22,580 52,418 76,741 81,094 122,740 331,353 41,394 -33.26%
-
NP to SH 29,388 57,158 77,497 79,124 120,508 333,164 46,530 -26.40%
-
Tax Rate 28.47% 41.62% 29.97% 34.02% 24.20% 7.77% 25.62% -
Total Cost 504,960 664,903 656,809 693,496 671,540 438,927 652,938 -15.75%
-
Net Worth 2,271,999 2,294,879 2,320,000 1,539,303 1,419,539 11,386,027 0 -
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 128,000 96,000 85,333 42,074 - 737,326 - -
Div Payout % 435.55% 167.96% 110.11% 53.18% - 221.31% - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 2,271,999 2,294,879 2,320,000 1,539,303 1,419,539 11,386,027 0 -
NOSH 1,600,000 1,600,000 1,600,000 1,600,000 124,521 1,020,097 1,020,409 35.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 4.28% 7.31% 10.46% 10.47% 15.45% 43.02% 5.96% -
ROE 1.29% 2.49% 3.34% 5.14% 8.49% 2.93% 0.00% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 32.97 44.83 45.85 73.64 637.87 75.51 68.04 -38.33%
EPS 1.84 4.33 6.32 7.64 96.76 32.66 4.56 -45.42%
DPS 8.00 6.00 5.33 4.00 0.00 72.28 0.00 -
NAPS 1.42 1.4343 1.45 1.4634 11.40 11.1617 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,600,000
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 23.55 32.02 32.75 34.58 35.46 34.39 31.00 -16.75%
EPS 1.31 2.55 3.46 3.53 5.38 14.87 2.08 -26.54%
DPS 5.71 4.29 3.81 1.88 0.00 32.92 0.00 -
NAPS 1.0143 1.0245 1.0357 0.6872 0.6337 5.083 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 - - - -
Price 1.37 1.45 1.55 1.62 0.00 0.00 0.00 -
P/RPS 4.16 3.23 3.38 2.20 0.00 0.00 0.00 -
P/EPS 74.59 40.59 32.00 21.54 0.00 0.00 0.00 -
EY 1.34 2.46 3.12 4.64 0.00 0.00 0.00 -
DY 5.84 4.14 3.44 2.47 0.00 0.00 0.00 -
P/NAPS 0.96 1.01 1.07 1.11 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 19/05/15 25/02/15 19/11/14 20/08/14 24/06/14 - - -
Price 1.36 1.45 1.52 1.58 0.00 0.00 0.00 -
P/RPS 4.12 3.23 3.32 2.15 0.00 0.00 0.00 -
P/EPS 74.04 40.59 31.38 21.00 0.00 0.00 0.00 -
EY 1.35 2.46 3.19 4.76 0.00 0.00 0.00 -
DY 5.88 4.14 3.51 2.53 0.00 0.00 0.00 -
P/NAPS 0.96 1.01 1.05 1.08 0.00 0.00 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