[BPLANT] QoQ Annualized Quarter Result on 30-Jun-2015 [#2]

Stock
[BPLANT] BOUSTEAD PLANTATIONS BHD
Announcement Date
20-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 280.74%
YoY- 41.41%
Quarter Report
Latest QR
Upcoming QR
BPLANT's Result
BPLANT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 547,904 615,195 602,422 570,526 527,540 717,321 733,550 -17.66%
PBT 177,400 95,100 118,325 122,302 31,568 89,783 109,581 37.83%
Tax -12,868 -22,841 -18,217 -17,068 -8,988 -37,365 -32,840 -46.42%
NP 164,532 72,259 100,108 105,234 22,580 52,418 76,741 66.19%
-
NP to SH 170,344 78,610 106,113 111,892 29,388 57,158 77,497 68.97%
-
Tax Rate 7.25% 24.02% 15.40% 13.96% 28.47% 41.62% 29.97% -
Total Cost 383,372 542,936 502,314 465,292 504,960 664,903 656,809 -30.13%
-
Net Worth 2,176,000 2,176,000 2,223,999 2,287,999 2,271,999 2,294,879 2,320,000 -4.17%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div 192,000 208,000 213,333 224,000 128,000 96,000 85,333 71.62%
Div Payout % 112.71% 264.60% 201.04% 200.19% 435.55% 167.96% 110.11% -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 2,176,000 2,176,000 2,223,999 2,287,999 2,271,999 2,294,879 2,320,000 -4.17%
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
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 30.03% 11.75% 16.62% 18.45% 4.28% 7.31% 10.46% -
ROE 7.83% 3.61% 4.77% 4.89% 1.29% 2.49% 3.34% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 34.24 38.45 37.65 35.66 32.97 44.83 45.85 -17.67%
EPS 10.64 4.91 6.63 7.00 1.84 4.33 6.32 41.47%
DPS 12.00 13.00 13.33 14.00 8.00 6.00 5.33 71.69%
NAPS 1.36 1.36 1.39 1.43 1.42 1.4343 1.45 -4.17%
Adjusted Per Share Value based on latest NOSH - 1,600,000
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 24.46 27.46 26.89 25.47 23.55 32.02 32.75 -17.66%
EPS 7.60 3.51 4.74 5.00 1.31 2.55 3.46 68.89%
DPS 8.57 9.29 9.52 10.00 5.71 4.29 3.81 71.58%
NAPS 0.9714 0.9714 0.9929 1.0214 1.0143 1.0245 1.0357 -4.17%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 1.55 1.49 1.37 1.40 1.37 1.45 1.55 -
P/RPS 4.53 3.88 3.64 3.93 4.16 3.23 3.38 21.53%
P/EPS 14.56 30.33 20.66 20.02 74.59 40.59 32.00 -40.81%
EY 6.87 3.30 4.84 5.00 1.34 2.46 3.12 69.17%
DY 7.74 8.72 9.73 10.00 5.84 4.14 3.44 71.62%
P/NAPS 1.14 1.10 0.99 0.98 0.96 1.01 1.07 4.31%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 17/05/16 19/02/16 24/11/15 20/08/15 19/05/15 25/02/15 19/11/14 -
Price 1.46 1.54 1.50 1.28 1.36 1.45 1.52 -
P/RPS 4.26 4.01 3.98 3.59 4.12 3.23 3.32 18.06%
P/EPS 13.71 31.34 22.62 18.30 74.04 40.59 31.38 -42.39%
EY 7.29 3.19 4.42 5.46 1.35 2.46 3.19 73.40%
DY 8.22 8.44 8.89 10.94 5.88 4.14 3.51 76.25%
P/NAPS 1.07 1.13 1.08 0.90 0.96 1.01 1.05 1.26%

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