[BPLANT] QoQ TTM Result on 30-Sep-2015 [#3]

Stock
[BPLANT] BOUSTEAD PLANTATIONS BHD
Announcement Date
24-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 6.9%
YoY- -77.94%
Quarter Report
Latest QR
Upcoming QR
BPLANT's Result
BPLANT's Financial Summary
View:
Show?
TTM Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 641,831 620,286 615,195 618,975 615,289 650,636 717,321 -7.15%
PBT 178,752 131,558 95,100 96,341 89,483 57,194 89,783 58.32%
Tax -21,856 -23,811 -22,841 -26,398 -24,995 -29,816 -37,365 -30.08%
NP 156,896 107,747 72,259 69,943 64,488 27,378 52,418 107.83%
-
NP to SH 162,799 113,849 78,610 78,620 73,542 34,378 57,158 101.06%
-
Tax Rate 12.23% 18.10% 24.02% 27.40% 27.93% 52.13% 41.62% -
Total Cost 484,935 512,539 542,936 549,032 550,801 623,258 664,903 -18.99%
-
Net Worth 2,223,999 2,176,000 2,176,000 2,223,999 2,287,999 2,271,999 2,294,879 -2.07%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div 191,974 224,000 208,000 192,000 176,000 117,037 85,037 72.17%
Div Payout % 117.92% 196.75% 264.60% 244.21% 239.32% 340.44% 148.78% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 2,223,999 2,176,000 2,176,000 2,223,999 2,287,999 2,271,999 2,294,879 -2.07%
NOSH 1,600,000 1,600,000 1,600,000 1,600,000 1,600,000 1,600,000 1,600,000 0.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 24.45% 17.37% 11.75% 11.30% 10.48% 4.21% 7.31% -
ROE 7.32% 5.23% 3.61% 3.54% 3.21% 1.51% 2.49% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 40.11 38.77 38.45 38.69 38.46 40.66 44.83 -7.15%
EPS 10.17 7.12 4.91 4.91 4.60 2.15 3.57 101.08%
DPS 12.00 14.00 13.00 12.00 11.00 7.31 5.31 72.29%
NAPS 1.39 1.36 1.36 1.39 1.43 1.42 1.4343 -2.07%
Adjusted Per Share Value based on latest NOSH - 1,600,000
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 28.65 27.69 27.46 27.63 27.47 29.05 32.02 -7.15%
EPS 7.27 5.08 3.51 3.51 3.28 1.53 2.55 101.19%
DPS 8.57 10.00 9.29 8.57 7.86 5.22 3.80 72.06%
NAPS 0.9929 0.9714 0.9714 0.9929 1.0214 1.0143 1.0245 -2.06%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 1.48 1.55 1.49 1.37 1.40 1.37 1.45 -
P/RPS 3.69 4.00 3.88 3.54 3.64 3.37 3.23 9.29%
P/EPS 14.55 21.78 30.33 27.88 30.46 63.76 40.59 -49.56%
EY 6.87 4.59 3.30 3.59 3.28 1.57 2.46 98.43%
DY 8.11 9.03 8.72 8.76 7.86 5.34 3.67 69.73%
P/NAPS 1.06 1.14 1.10 0.99 0.98 0.96 1.01 3.27%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 22/08/16 17/05/16 19/02/16 24/11/15 20/08/15 19/05/15 25/02/15 -
Price 1.55 1.46 1.54 1.50 1.28 1.36 1.45 -
P/RPS 3.86 3.77 4.01 3.88 3.33 3.34 3.23 12.62%
P/EPS 15.23 20.52 31.34 30.53 27.85 63.30 40.59 -48.00%
EY 6.56 4.87 3.19 3.28 3.59 1.58 2.46 92.41%
DY 7.74 9.59 8.44 8.00 8.59 5.38 3.67 64.53%
P/NAPS 1.12 1.07 1.13 1.08 0.90 0.96 1.01 7.14%

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