[BPLANT] QoQ Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[BPLANT] BOUSTEAD PLANTATIONS BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 197.79%
YoY--%
Quarter Report
Latest QR
Upcoming QR
BPLANT's Result
BPLANT's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 387,295 198,570 770,280 520,750 343,961 192,193 75.21%
PBT 61,451 40,481 359,258 41,739 12,843 29,378 80.52%
Tax -20,904 -9,796 -27,905 -10,693 -7,090 -8,163 112.26%
NP 40,547 30,685 331,353 31,046 5,753 21,215 67.94%
-
NP to SH 39,562 30,127 333,164 34,898 11,719 22,124 59.23%
-
Tax Rate 34.02% 24.20% 7.77% 25.62% 55.21% 27.79% -
Total Cost 346,748 167,885 438,927 489,704 338,208 170,978 76.11%
-
Net Worth 1,539,303 1,419,539 11,386,027 0 0 0 -
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 21,037 - 737,326 - - - -
Div Payout % 53.18% - 221.31% - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 1,539,303 1,419,539 11,386,027 0 0 0 -
NOSH 1,600,000 124,521 1,020,097 1,020,409 1,019,043 124,501 672.04%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 10.47% 15.45% 43.02% 5.96% 1.67% 11.04% -
ROE 2.57% 2.12% 2.93% 0.00% 0.00% 0.00% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 36.82 159.47 75.51 51.03 33.75 154.37 -68.25%
EPS 3.82 24.19 32.66 3.42 1.15 17.77 -70.78%
DPS 2.00 0.00 72.28 0.00 0.00 0.00 -
NAPS 1.4634 11.40 11.1617 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,021,101
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 17.29 8.86 34.39 23.25 15.36 8.58 75.21%
EPS 1.77 1.34 14.87 1.56 0.52 0.99 59.21%
DPS 0.94 0.00 32.92 0.00 0.00 0.00 -
NAPS 0.6872 0.6337 5.083 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/06/14 - - - - - -
Price 1.62 0.00 0.00 0.00 0.00 0.00 -
P/RPS 4.40 0.00 0.00 0.00 0.00 0.00 -
P/EPS 43.07 0.00 0.00 0.00 0.00 0.00 -
EY 2.32 0.00 0.00 0.00 0.00 0.00 -
DY 1.23 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 20/08/14 24/06/14 - - - - -
Price 1.58 0.00 0.00 0.00 0.00 0.00 -
P/RPS 4.29 0.00 0.00 0.00 0.00 0.00 -
P/EPS 42.01 0.00 0.00 0.00 0.00 0.00 -
EY 2.38 0.00 0.00 0.00 0.00 0.00 -
DY 1.27 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 0.00 0.00 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