[BPLANT] QoQ Annualized 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- 616.01%
YoY--%
Quarter Report
Latest QR
Upcoming QR
BPLANT's Result
BPLANT's Financial Summary
View:
Show?
Annualized 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 733,550 774,590 794,280 770,280 694,333 687,922 768,772 -3.07%
PBT 109,581 122,902 161,924 359,258 55,652 25,686 117,512 -4.54%
Tax -32,840 -41,808 -39,184 -27,905 -14,257 -14,180 -32,652 0.38%
NP 76,741 81,094 122,740 331,353 41,394 11,506 84,860 -6.47%
-
NP to SH 77,497 79,124 120,508 333,164 46,530 23,438 88,496 -8.46%
-
Tax Rate 29.97% 34.02% 24.20% 7.77% 25.62% 55.21% 27.79% -
Total Cost 656,809 693,496 671,540 438,927 652,938 676,416 683,912 -2.65%
-
Net Worth 2,320,000 1,539,303 1,419,539 11,386,027 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 85,333 42,074 - 737,326 - - - -
Div Payout % 110.11% 53.18% - 221.31% - - - -
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 11,386,027 0 0 0 -
NOSH 1,600,000 1,600,000 124,521 1,020,097 1,020,409 1,019,043 124,501 447.80%
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 10.46% 10.47% 15.45% 43.02% 5.96% 1.67% 11.04% -
ROE 3.34% 5.14% 8.49% 2.93% 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 45.85 73.64 637.87 75.51 68.04 67.51 617.48 -82.30%
EPS 6.32 7.64 96.76 32.66 4.56 2.30 71.08 -80.04%
DPS 5.33 4.00 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 32.75 34.58 35.46 34.39 31.00 30.71 34.32 -3.07%
EPS 3.46 3.53 5.38 14.87 2.08 1.05 3.95 -8.44%
DPS 3.81 1.88 0.00 32.92 0.00 0.00 0.00 -
NAPS 1.0357 0.6872 0.6337 5.083 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 3.38 2.20 0.00 0.00 0.00 0.00 0.00 -
P/EPS 32.00 21.54 0.00 0.00 0.00 0.00 0.00 -
EY 3.12 4.64 0.00 0.00 0.00 0.00 0.00 -
DY 3.44 2.47 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 3.32 2.15 0.00 0.00 0.00 0.00 0.00 -
P/EPS 31.38 21.00 0.00 0.00 0.00 0.00 0.00 -
EY 3.19 4.76 0.00 0.00 0.00 0.00 0.00 -
DY 3.51 2.53 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