[BPLANT] QoQ Cumulative Quarter 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- 42.25%
YoY- 36.93%
Quarter Report
Latest QR
Upcoming QR
BPLANT's Result
BPLANT's Financial Summary
View:
Show?
Cumulative Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 311,899 136,976 615,195 451,817 285,263 131,885 717,321 -42.63%
PBT 144,803 44,350 95,100 88,744 61,151 7,892 89,783 37.56%
Tax -7,549 -3,217 -22,841 -13,663 -8,534 -2,247 -37,365 -65.60%
NP 137,254 41,133 72,259 75,081 52,617 5,645 52,418 90.08%
-
NP to SH 140,135 42,586 78,610 79,585 55,946 7,347 57,158 81.92%
-
Tax Rate 5.21% 7.25% 24.02% 15.40% 13.96% 28.47% 41.62% -
Total Cost 174,645 95,843 542,936 376,736 232,646 126,240 664,903 -59.01%
-
Net Worth 2,223,603 2,176,000 2,176,000 2,223,999 2,287,999 2,271,999 2,294,879 -2.08%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div 95,982 48,000 208,000 160,000 112,000 32,000 96,000 -0.01%
Div Payout % 68.49% 112.71% 264.60% 201.04% 200.19% 435.55% 167.96% -
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 2,223,603 2,176,000 2,176,000 2,223,999 2,287,999 2,271,999 2,294,879 -2.08%
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 44.01% 30.03% 11.75% 16.62% 18.45% 4.28% 7.31% -
ROE 6.30% 1.96% 3.61% 3.58% 2.45% 0.32% 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 19.50 8.56 38.45 28.24 17.83 8.24 44.83 -42.62%
EPS 8.76 2.66 4.91 4.97 3.50 0.46 4.33 60.02%
DPS 6.00 3.00 13.00 10.00 7.00 2.00 6.00 0.00%
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 13.92 6.12 27.46 20.17 12.73 5.89 32.02 -42.64%
EPS 6.26 1.90 3.51 3.55 2.50 0.33 2.55 82.07%
DPS 4.28 2.14 9.29 7.14 5.00 1.43 4.29 -0.15%
NAPS 0.9927 0.9714 0.9714 0.9929 1.0214 1.0143 1.0245 -2.08%
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 7.59 18.11 3.88 4.85 7.85 16.62 3.23 76.84%
P/EPS 16.89 58.24 30.33 27.54 40.04 298.35 40.59 -44.29%
EY 5.92 1.72 3.30 3.63 2.50 0.34 2.46 79.67%
DY 4.05 1.94 8.72 7.30 5.00 1.46 4.14 -1.45%
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 7.95 17.05 4.01 5.31 7.18 16.50 3.23 82.39%
P/EPS 17.69 54.85 31.34 30.16 36.61 296.18 40.59 -42.54%
EY 5.65 1.82 3.19 3.32 2.73 0.34 2.46 74.16%
DY 3.87 2.05 8.44 6.67 5.47 1.47 4.14 -4.40%
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