[BPLANT] QoQ TTM 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--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
BPLANT's Result
BPLANT's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 799,693 813,614 776,657 770,280 5.13%
PBT 399,705 407,866 370,361 359,258 15.33%
Tax -41,842 -41,719 -29,538 -27,905 71.87%
NP 357,863 366,147 340,823 331,353 10.83%
-
NP to SH 356,389 361,007 341,167 333,164 9.42%
-
Tax Rate 10.47% 10.23% 7.98% 7.77% -
Total Cost 441,830 447,467 435,834 438,927 0.88%
-
Net Worth 2,320,000 1,539,303 1,369,731 11,385,621 -88.07%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 790,337 758,337 737,300 737,300 9.73%
Div Payout % 221.76% 210.06% 216.11% 221.30% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 2,320,000 1,539,303 1,369,731 11,385,621 -88.07%
NOSH 1,600,000 1,600,000 124,521 1,020,061 82.54%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 44.75% 45.00% 43.88% 43.02% -
ROE 15.36% 23.45% 24.91% 2.93% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 49.98 77.35 623.72 75.51 -42.40%
EPS 22.27 34.32 273.98 32.66 -40.06%
DPS 49.40 72.09 592.11 72.28 -39.88%
NAPS 1.45 1.4634 11.00 11.1617 -93.46%
Adjusted Per Share Value based on latest NOSH - 1,020,061
30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 35.70 36.32 34.67 34.39 5.12%
EPS 15.91 16.12 15.23 14.87 9.45%
DPS 35.28 33.85 32.92 32.92 9.69%
NAPS 1.0357 0.6872 0.6115 5.0829 -88.07%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/09/14 30/06/14 - - -
Price 1.55 1.62 0.00 0.00 -
P/RPS 3.10 2.09 0.00 0.00 -
P/EPS 6.96 4.72 0.00 0.00 -
EY 14.37 21.19 0.00 0.00 -
DY 31.87 44.50 0.00 0.00 -
P/NAPS 1.07 1.11 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date - - - - -
Price 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 -
P/NAPS 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