[BPLANT] QoQ Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[BPLANT] BOUSTEAD PLANTATIONS BHD
Announcement Date
19-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -2.06%
YoY- 66.55%
Quarter Report
Latest QR
Upcoming QR
BPLANT's Result
BPLANT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 570,526 527,540 717,321 733,550 774,590 794,280 770,280 -18.18%
PBT 122,302 31,568 89,783 109,581 122,902 161,924 359,258 -51.34%
Tax -17,068 -8,988 -37,365 -32,840 -41,808 -39,184 -27,905 -28.00%
NP 105,234 22,580 52,418 76,741 81,094 122,740 331,353 -53.54%
-
NP to SH 111,892 29,388 57,158 77,497 79,124 120,508 333,164 -51.78%
-
Tax Rate 13.96% 28.47% 41.62% 29.97% 34.02% 24.20% 7.77% -
Total Cost 465,292 504,960 664,903 656,809 693,496 671,540 438,927 3.97%
-
Net Worth 2,287,999 2,271,999 2,294,879 2,320,000 1,539,303 1,419,539 11,386,027 -65.79%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 224,000 128,000 96,000 85,333 42,074 - 737,326 -54.90%
Div Payout % 200.19% 435.55% 167.96% 110.11% 53.18% - 221.31% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 2,287,999 2,271,999 2,294,879 2,320,000 1,539,303 1,419,539 11,386,027 -65.79%
NOSH 1,600,000 1,600,000 1,600,000 1,600,000 1,600,000 124,521 1,020,097 35.10%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 18.45% 4.28% 7.31% 10.46% 10.47% 15.45% 43.02% -
ROE 4.89% 1.29% 2.49% 3.34% 5.14% 8.49% 2.93% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 35.66 32.97 44.83 45.85 73.64 637.87 75.51 -39.43%
EPS 7.00 1.84 4.33 6.32 7.64 96.76 32.66 -64.28%
DPS 14.00 8.00 6.00 5.33 4.00 0.00 72.28 -66.62%
NAPS 1.43 1.42 1.4343 1.45 1.4634 11.40 11.1617 -74.68%
Adjusted Per Share Value based on latest NOSH - 1,600,000
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 25.47 23.55 32.02 32.75 34.58 35.46 34.39 -18.18%
EPS 5.00 1.31 2.55 3.46 3.53 5.38 14.87 -51.74%
DPS 10.00 5.71 4.29 3.81 1.88 0.00 32.92 -54.91%
NAPS 1.0214 1.0143 1.0245 1.0357 0.6872 0.6337 5.083 -65.79%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 - - -
Price 1.40 1.37 1.45 1.55 1.62 0.00 0.00 -
P/RPS 3.93 4.16 3.23 3.38 2.20 0.00 0.00 -
P/EPS 20.02 74.59 40.59 32.00 21.54 0.00 0.00 -
EY 5.00 1.34 2.46 3.12 4.64 0.00 0.00 -
DY 10.00 5.84 4.14 3.44 2.47 0.00 0.00 -
P/NAPS 0.98 0.96 1.01 1.07 1.11 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 20/08/15 19/05/15 25/02/15 19/11/14 20/08/14 24/06/14 - -
Price 1.28 1.36 1.45 1.52 1.58 0.00 0.00 -
P/RPS 3.59 4.12 3.23 3.32 2.15 0.00 0.00 -
P/EPS 18.30 74.04 40.59 31.38 21.00 0.00 0.00 -
EY 5.46 1.35 2.46 3.19 4.76 0.00 0.00 -
DY 10.94 5.88 4.14 3.51 2.53 0.00 0.00 -
P/NAPS 0.90 0.96 1.01 1.05 1.08 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