[BPLANT] QoQ Cumulative Quarter Result on 31-Mar-2015 [#1]

Stock
[BPLANT] BOUSTEAD PLANTATIONS BHD
Announcement Date
19-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -87.15%
YoY- -75.61%
Quarter Report
Latest QR
Upcoming QR
BPLANT's Result
BPLANT's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 615,195 451,817 285,263 131,885 717,321 550,163 387,295 36.02%
PBT 95,100 88,744 61,151 7,892 89,783 82,186 61,451 33.68%
Tax -22,841 -13,663 -8,534 -2,247 -37,365 -24,630 -20,904 6.06%
NP 72,259 75,081 52,617 5,645 52,418 57,556 40,547 46.83%
-
NP to SH 78,610 79,585 55,946 7,347 57,158 58,123 39,562 57.85%
-
Tax Rate 24.02% 15.40% 13.96% 28.47% 41.62% 29.97% 34.02% -
Total Cost 542,936 376,736 232,646 126,240 664,903 492,607 346,748 34.73%
-
Net Worth 2,176,000 2,223,999 2,287,999 2,271,999 2,294,879 2,320,000 1,539,303 25.87%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 208,000 160,000 112,000 32,000 96,000 64,000 21,037 358.74%
Div Payout % 264.60% 201.04% 200.19% 435.55% 167.96% 110.11% 53.18% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 2,176,000 2,223,999 2,287,999 2,271,999 2,294,879 2,320,000 1,539,303 25.87%
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
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 11.75% 16.62% 18.45% 4.28% 7.31% 10.46% 10.47% -
ROE 3.61% 3.58% 2.45% 0.32% 2.49% 2.51% 2.57% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 38.45 28.24 17.83 8.24 44.83 34.39 36.82 2.92%
EPS 4.91 4.97 3.50 0.46 4.33 4.74 3.82 18.16%
DPS 13.00 10.00 7.00 2.00 6.00 4.00 2.00 247.10%
NAPS 1.36 1.39 1.43 1.42 1.4343 1.45 1.4634 -4.75%
Adjusted Per Share Value based on latest NOSH - 1,600,000
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 27.46 20.17 12.73 5.89 32.02 24.56 17.29 36.01%
EPS 3.51 3.55 2.50 0.33 2.55 2.59 1.77 57.64%
DPS 9.29 7.14 5.00 1.43 4.29 2.86 0.94 358.61%
NAPS 0.9714 0.9929 1.0214 1.0143 1.0245 1.0357 0.6872 25.87%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.49 1.37 1.40 1.37 1.45 1.55 1.62 -
P/RPS 3.88 4.85 7.85 16.62 3.23 4.51 4.40 -8.02%
P/EPS 30.33 27.54 40.04 298.35 40.59 42.67 43.07 -20.79%
EY 3.30 3.63 2.50 0.34 2.46 2.34 2.32 26.39%
DY 8.72 7.30 5.00 1.46 4.14 2.58 1.23 267.72%
P/NAPS 1.10 0.99 0.98 0.96 1.01 1.07 1.11 -0.59%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 19/02/16 24/11/15 20/08/15 19/05/15 25/02/15 19/11/14 20/08/14 -
Price 1.54 1.50 1.28 1.36 1.45 1.52 1.58 -
P/RPS 4.01 5.31 7.18 16.50 3.23 4.42 4.29 -4.38%
P/EPS 31.34 30.16 36.61 296.18 40.59 41.84 42.01 -17.70%
EY 3.19 3.32 2.73 0.34 2.46 2.39 2.38 21.50%
DY 8.44 6.67 5.47 1.47 4.14 2.63 1.27 252.25%
P/NAPS 1.13 1.08 0.90 0.96 1.01 1.05 1.08 3.05%

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