[BPLANT] QoQ Cumulative Quarter Result on 31-Mar-2014 [#1]

Stock
[BPLANT] BOUSTEAD PLANTATIONS BHD
Announcement Date
24-Jun-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -90.96%
YoY- 36.17%
Quarter Report
Latest QR
Upcoming QR
BPLANT's Result
BPLANT's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 717,321 550,163 387,295 198,570 770,280 520,750 343,961 63.01%
PBT 89,783 82,186 61,451 40,481 359,258 41,739 12,843 264.31%
Tax -37,365 -24,630 -20,904 -9,796 -27,905 -10,693 -7,090 201.92%
NP 52,418 57,556 40,547 30,685 331,353 31,046 5,753 334.48%
-
NP to SH 57,158 58,123 39,562 30,127 333,164 34,898 11,719 186.77%
-
Tax Rate 41.62% 29.97% 34.02% 24.20% 7.77% 25.62% 55.21% -
Total Cost 664,903 492,607 346,748 167,885 438,927 489,704 338,208 56.74%
-
Net Worth 2,294,879 2,320,000 1,539,303 1,419,539 11,386,027 0 0 -
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 96,000 64,000 21,037 - 737,326 - - -
Div Payout % 167.96% 110.11% 53.18% - 221.31% - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 2,294,879 2,320,000 1,539,303 1,419,539 11,386,027 0 0 -
NOSH 1,600,000 1,600,000 1,600,000 124,521 1,020,097 1,020,409 1,019,043 34.97%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 7.31% 10.46% 10.47% 15.45% 43.02% 5.96% 1.67% -
ROE 2.49% 2.51% 2.57% 2.12% 2.93% 0.00% 0.00% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 44.83 34.39 36.82 159.47 75.51 51.03 33.75 20.77%
EPS 4.33 4.74 3.82 24.19 32.66 3.42 1.15 141.44%
DPS 6.00 4.00 2.00 0.00 72.28 0.00 0.00 -
NAPS 1.4343 1.45 1.4634 11.40 11.1617 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 124,521
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 32.02 24.56 17.29 8.86 34.39 23.25 15.36 62.96%
EPS 2.55 2.59 1.77 1.34 14.87 1.56 0.52 187.80%
DPS 4.29 2.86 0.94 0.00 32.92 0.00 0.00 -
NAPS 1.0245 1.0357 0.6872 0.6337 5.083 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 - - - - -
Price 1.45 1.55 1.62 0.00 0.00 0.00 0.00 -
P/RPS 3.23 4.51 4.40 0.00 0.00 0.00 0.00 -
P/EPS 40.59 42.67 43.07 0.00 0.00 0.00 0.00 -
EY 2.46 2.34 2.32 0.00 0.00 0.00 0.00 -
DY 4.14 2.58 1.23 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.07 1.11 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 25/02/15 19/11/14 20/08/14 24/06/14 - - - -
Price 1.45 1.52 1.58 0.00 0.00 0.00 0.00 -
P/RPS 3.23 4.42 4.29 0.00 0.00 0.00 0.00 -
P/EPS 40.59 41.84 42.01 0.00 0.00 0.00 0.00 -
EY 2.46 2.39 2.38 0.00 0.00 0.00 0.00 -
DY 4.14 2.63 1.27 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.05 1.08 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