[BPLANT] QoQ 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- 96.72%
YoY- -19.92%
Quarter Report
Latest QR
Upcoming QR
BPLANT's Result
BPLANT's Financial Summary
View:
Show?
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 153,378 131,885 167,158 162,868 188,725 198,570 249,530 -27.77%
PBT 53,259 7,892 7,597 20,735 20,970 40,481 317,519 -69.68%
Tax -6,287 -2,247 -12,735 -3,726 -11,108 -9,796 -17,212 -48.99%
NP 46,972 5,645 -5,138 17,009 9,862 30,685 300,307 -71.06%
-
NP to SH 48,599 7,347 -965 18,561 9,435 30,127 298,266 -70.26%
-
Tax Rate 11.80% 28.47% 167.63% 17.97% 52.97% 24.20% 5.42% -
Total Cost 106,406 126,240 172,296 145,859 178,863 167,885 -50,777 -
-
Net Worth 2,287,999 2,271,999 2,294,879 2,320,000 1,539,303 1,419,539 11,385,621 -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 80,000 32,000 32,000 32,000 21,037 - 737,300 -77.34%
Div Payout % 164.61% 435.55% 0.00% 172.40% 222.97% - 247.20% -
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 11,385,621 -65.79%
NOSH 1,600,000 1,600,000 1,600,000 1,600,000 1,600,000 124,521 1,020,061 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 30.62% 4.28% -3.07% 10.44% 5.23% 15.45% 120.35% -
ROE 2.12% 0.32% -0.04% 0.80% 0.61% 2.12% 2.62% -
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 9.59 8.24 10.45 10.18 17.94 159.47 24.46 -46.52%
EPS 3.04 0.46 -0.06 1.16 0.90 24.19 29.24 -77.98%
DPS 5.00 2.00 2.00 2.00 2.00 0.00 72.28 -83.23%
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 6.85 5.89 7.46 7.27 8.43 8.86 11.14 -27.75%
EPS 2.17 0.33 -0.04 0.83 0.42 1.34 13.32 -70.27%
DPS 3.57 1.43 1.43 1.43 0.94 0.00 32.92 -77.35%
NAPS 1.0214 1.0143 1.0245 1.0357 0.6872 0.6337 5.0829 -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 14.60 16.62 13.88 15.23 9.03 0.00 0.00 -
P/EPS 46.09 298.35 -2,404.15 133.61 180.61 0.00 0.00 -
EY 2.17 0.34 -0.04 0.75 0.55 0.00 0.00 -
DY 3.57 1.46 1.38 1.29 1.23 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 13.35 16.50 13.88 14.93 8.81 0.00 0.00 -
P/EPS 42.14 296.18 -2,404.15 131.03 176.15 0.00 0.00 -
EY 2.37 0.34 -0.04 0.76 0.57 0.00 0.00 -
DY 3.91 1.47 1.38 1.32 1.27 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