[BPLANT] QoQ Cumulative Quarter Result on 31-Dec-2015 [#4]

Stock
[BPLANT] BOUSTEAD PLANTATIONS BHD
Announcement Date
19-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -1.23%
YoY- 37.53%
Quarter Report
Latest QR
Upcoming QR
BPLANT's Result
BPLANT's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 511,225 311,899 136,976 615,195 451,817 285,263 131,885 146.15%
PBT 201,419 144,803 44,350 95,100 88,744 61,151 7,892 761.74%
Tax -26,237 -7,549 -3,217 -22,841 -13,663 -8,534 -2,247 412.38%
NP 175,182 137,254 41,133 72,259 75,081 52,617 5,645 881.37%
-
NP to SH 177,497 140,135 42,586 78,610 79,585 55,946 7,347 730.87%
-
Tax Rate 13.03% 5.21% 7.25% 24.02% 15.40% 13.96% 28.47% -
Total Cost 336,043 174,645 95,843 542,936 376,736 232,646 126,240 91.73%
-
Net Worth 2,208,709 2,223,603 2,176,000 2,176,000 2,223,999 2,287,999 2,271,999 -1.86%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 176,056 95,982 48,000 208,000 160,000 112,000 32,000 210.68%
Div Payout % 99.19% 68.49% 112.71% 264.60% 201.04% 200.19% 435.55% -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 2,208,709 2,223,603 2,176,000 2,176,000 2,223,999 2,287,999 2,271,999 -1.86%
NOSH 1,600,513 1,600,000 1,600,000 1,600,000 1,600,000 1,600,000 1,600,000 0.02%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 34.27% 44.01% 30.03% 11.75% 16.62% 18.45% 4.28% -
ROE 8.04% 6.30% 1.96% 3.61% 3.58% 2.45% 0.32% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 31.94 19.50 8.56 38.45 28.24 17.83 8.24 146.15%
EPS 11.09 8.76 2.66 4.91 4.97 3.50 0.46 729.71%
DPS 11.00 6.00 3.00 13.00 10.00 7.00 2.00 210.61%
NAPS 1.38 1.39 1.36 1.36 1.39 1.43 1.42 -1.88%
Adjusted Per Share Value based on latest NOSH - 1,600,000
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 22.82 13.92 6.12 27.46 20.17 12.73 5.89 146.07%
EPS 7.92 6.26 1.90 3.51 3.55 2.50 0.33 727.23%
DPS 7.86 4.28 2.14 9.29 7.14 5.00 1.43 210.48%
NAPS 0.986 0.9927 0.9714 0.9714 0.9929 1.0214 1.0143 -1.86%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 1.48 1.48 1.55 1.49 1.37 1.40 1.37 -
P/RPS 4.63 7.59 18.11 3.88 4.85 7.85 16.62 -57.24%
P/EPS 13.35 16.89 58.24 30.33 27.54 40.04 298.35 -87.32%
EY 7.49 5.92 1.72 3.30 3.63 2.50 0.34 681.42%
DY 7.43 4.05 1.94 8.72 7.30 5.00 1.46 194.98%
P/NAPS 1.07 1.06 1.14 1.10 0.99 0.98 0.96 7.47%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 16/11/16 22/08/16 17/05/16 19/02/16 24/11/15 20/08/15 19/05/15 -
Price 1.60 1.55 1.46 1.54 1.50 1.28 1.36 -
P/RPS 5.01 7.95 17.05 4.01 5.31 7.18 16.50 -54.72%
P/EPS 14.43 17.69 54.85 31.34 30.16 36.61 296.18 -86.58%
EY 6.93 5.65 1.82 3.19 3.32 2.73 0.34 642.08%
DY 6.88 3.87 2.05 8.44 6.67 5.47 1.47 179.01%
P/NAPS 1.16 1.12 1.07 1.13 1.08 0.90 0.96 13.40%

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