[BPLANT] QoQ Cumulative 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- 854.68%
YoY--%
Quarter Report
Latest QR
Upcoming QR
BPLANT's Result
BPLANT's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 550,163 387,295 198,570 770,280 520,750 343,961 192,193 101.47%
PBT 82,186 61,451 40,481 359,258 41,739 12,843 29,378 98.41%
Tax -24,630 -20,904 -9,796 -27,905 -10,693 -7,090 -8,163 108.66%
NP 57,556 40,547 30,685 331,353 31,046 5,753 21,215 94.40%
-
NP to SH 58,123 39,562 30,127 333,164 34,898 11,719 22,124 90.28%
-
Tax Rate 29.97% 34.02% 24.20% 7.77% 25.62% 55.21% 27.79% -
Total Cost 492,607 346,748 167,885 438,927 489,704 338,208 170,978 102.34%
-
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 64,000 21,037 - 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 2.51% 2.57% 2.12% 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 34.39 36.82 159.47 75.51 51.03 33.75 154.37 -63.21%
EPS 4.74 3.82 24.19 32.66 3.42 1.15 17.77 -58.52%
DPS 4.00 2.00 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 24.56 17.29 8.86 34.39 23.25 15.36 8.58 101.47%
EPS 2.59 1.77 1.34 14.87 1.56 0.52 0.99 89.75%
DPS 2.86 0.94 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 4.51 4.40 0.00 0.00 0.00 0.00 0.00 -
P/EPS 42.67 43.07 0.00 0.00 0.00 0.00 0.00 -
EY 2.34 2.32 0.00 0.00 0.00 0.00 0.00 -
DY 2.58 1.23 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 4.42 4.29 0.00 0.00 0.00 0.00 0.00 -
P/EPS 41.84 42.01 0.00 0.00 0.00 0.00 0.00 -
EY 2.39 2.38 0.00 0.00 0.00 0.00 0.00 -
DY 2.63 1.27 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