[BPLANT] QoQ Cumulative 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- 661.48%
YoY- 41.41%
Quarter Report
Latest QR
Upcoming QR
BPLANT's Result
BPLANT's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 136,976 615,195 451,817 285,263 131,885 717,321 550,163 -60.39%
PBT 44,350 95,100 88,744 61,151 7,892 89,783 82,186 -33.69%
Tax -3,217 -22,841 -13,663 -8,534 -2,247 -37,365 -24,630 -74.22%
NP 41,133 72,259 75,081 52,617 5,645 52,418 57,556 -20.04%
-
NP to SH 42,586 78,610 79,585 55,946 7,347 57,158 58,123 -18.71%
-
Tax Rate 7.25% 24.02% 15.40% 13.96% 28.47% 41.62% 29.97% -
Total Cost 95,843 542,936 376,736 232,646 126,240 664,903 492,607 -66.38%
-
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 48,000 208,000 160,000 112,000 32,000 96,000 64,000 -17.43%
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 1.96% 3.61% 3.58% 2.45% 0.32% 2.49% 2.51% -
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 8.56 38.45 28.24 17.83 8.24 44.83 34.39 -60.39%
EPS 2.66 4.91 4.97 3.50 0.46 4.33 4.74 -31.94%
DPS 3.00 13.00 10.00 7.00 2.00 6.00 4.00 -17.43%
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 6.12 27.46 20.17 12.73 5.89 32.02 24.56 -60.36%
EPS 1.90 3.51 3.55 2.50 0.33 2.55 2.59 -18.64%
DPS 2.14 9.29 7.14 5.00 1.43 4.29 2.86 -17.56%
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 18.11 3.88 4.85 7.85 16.62 3.23 4.51 152.42%
P/EPS 58.24 30.33 27.54 40.04 298.35 40.59 42.67 23.02%
EY 1.72 3.30 3.63 2.50 0.34 2.46 2.34 -18.53%
DY 1.94 8.72 7.30 5.00 1.46 4.14 2.58 -17.29%
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 17.05 4.01 5.31 7.18 16.50 3.23 4.42 145.76%
P/EPS 54.85 31.34 30.16 36.61 296.18 40.59 41.84 19.76%
EY 1.82 3.19 3.32 2.73 0.34 2.46 2.39 -16.59%
DY 2.05 8.44 6.67 5.47 1.47 4.14 2.63 -15.29%
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