[BPLANT] QoQ Quarter Result on 31-Dec-2013 [#4]

Stock
[BPLANT] BOUSTEAD PLANTATIONS BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 1186.79%
YoY--%
Quarter Report
Latest QR
Upcoming QR
BPLANT's Result
BPLANT's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 162,868 188,725 198,570 249,530 176,789 151,768 192,193 -10.44%
PBT 20,735 20,970 40,481 317,519 28,896 -16,535 29,378 -20.71%
Tax -3,726 -11,108 -9,796 -17,212 -3,603 1,073 -8,163 -40.68%
NP 17,009 9,862 30,685 300,307 25,293 -15,462 21,215 -13.68%
-
NP to SH 18,561 9,435 30,127 298,266 23,179 -10,405 22,124 -11.03%
-
Tax Rate 17.97% 52.97% 24.20% 5.42% 12.47% - 27.79% -
Total Cost 145,859 178,863 167,885 -50,777 151,496 167,230 170,978 -10.04%
-
Net Worth 2,320,000 1,539,303 1,419,539 11,385,621 0 0 0 -
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 32,000 21,037 - 737,300 - - - -
Div Payout % 172.40% 222.97% - 247.20% - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 2,320,000 1,539,303 1,419,539 11,385,621 0 0 0 -
NOSH 1,600,000 1,600,000 124,521 1,020,061 1,021,101 1,020,098 124,501 447.80%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 10.44% 5.23% 15.45% 120.35% 14.31% -10.19% 11.04% -
ROE 0.80% 0.61% 2.12% 2.62% 0.00% 0.00% 0.00% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 10.18 17.94 159.47 24.46 17.31 14.88 154.37 -83.65%
EPS 1.16 0.90 24.19 29.24 2.27 -1.02 17.77 -83.76%
DPS 2.00 2.00 0.00 72.28 0.00 0.00 0.00 -
NAPS 1.45 1.4634 11.40 11.1617 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,020,061
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 7.27 8.43 8.86 11.14 7.89 6.78 8.58 -10.44%
EPS 0.83 0.42 1.34 13.32 1.03 -0.46 0.99 -11.07%
DPS 1.43 0.94 0.00 32.92 0.00 0.00 0.00 -
NAPS 1.0357 0.6872 0.6337 5.0829 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 - - - - - -
Price 1.55 1.62 0.00 0.00 0.00 0.00 0.00 -
P/RPS 15.23 9.03 0.00 0.00 0.00 0.00 0.00 -
P/EPS 133.61 180.61 0.00 0.00 0.00 0.00 0.00 -
EY 0.75 0.55 0.00 0.00 0.00 0.00 0.00 -
DY 1.29 1.23 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.11 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 19/11/14 20/08/14 24/06/14 - - - - -
Price 1.52 1.58 0.00 0.00 0.00 0.00 0.00 -
P/RPS 14.93 8.81 0.00 0.00 0.00 0.00 0.00 -
P/EPS 131.03 176.15 0.00 0.00 0.00 0.00 0.00 -
EY 0.76 0.57 0.00 0.00 0.00 0.00 0.00 -
DY 1.32 1.27 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 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