[BPLANT] QoQ TTM Result on 30-Jun-2014 [#2]

Stock
[BPLANT] BOUSTEAD PLANTATIONS BHD
Announcement Date
20-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 5.82%
YoY--%
Quarter Report
Latest QR
Upcoming QR
BPLANT's Result
BPLANT's Financial Summary
View:
Show?
TTM Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 650,636 717,321 799,693 813,614 776,657 770,280 -12.66%
PBT 57,194 89,783 399,705 407,866 370,361 359,258 -77.10%
Tax -29,816 -37,365 -41,842 -41,719 -29,538 -27,905 5.45%
NP 27,378 52,418 357,863 366,147 340,823 331,353 -86.46%
-
NP to SH 34,378 57,158 356,389 361,007 341,167 333,164 -83.82%
-
Tax Rate 52.13% 41.62% 10.47% 10.23% 7.98% 7.77% -
Total Cost 623,258 664,903 441,830 447,467 435,834 438,927 32.48%
-
Net Worth 2,271,999 2,294,879 2,320,000 1,539,303 1,369,731 11,385,621 -72.55%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 117,037 85,037 790,337 758,337 737,300 737,300 -77.15%
Div Payout % 340.44% 148.78% 221.76% 210.06% 216.11% 221.30% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 2,271,999 2,294,879 2,320,000 1,539,303 1,369,731 11,385,621 -72.55%
NOSH 1,600,000 1,600,000 1,600,000 1,600,000 124,521 1,020,061 43.49%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 4.21% 7.31% 44.75% 45.00% 43.88% 43.02% -
ROE 1.51% 2.49% 15.36% 23.45% 24.91% 2.93% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 40.66 44.83 49.98 77.35 623.72 75.51 -39.13%
EPS 2.15 3.57 22.27 34.32 273.98 32.66 -88.72%
DPS 7.31 5.31 49.40 72.09 592.11 72.28 -84.08%
NAPS 1.42 1.4343 1.45 1.4634 11.00 11.1617 -80.87%
Adjusted Per Share Value based on latest NOSH - 1,600,000
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 29.05 32.02 35.70 36.32 34.67 34.39 -12.66%
EPS 1.53 2.55 15.91 16.12 15.23 14.87 -83.86%
DPS 5.22 3.80 35.28 33.85 32.92 32.92 -77.17%
NAPS 1.0143 1.0245 1.0357 0.6872 0.6115 5.0829 -72.55%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 - - -
Price 1.37 1.45 1.55 1.62 0.00 0.00 -
P/RPS 3.37 3.23 3.10 2.09 0.00 0.00 -
P/EPS 63.76 40.59 6.96 4.72 0.00 0.00 -
EY 1.57 2.46 14.37 21.19 0.00 0.00 -
DY 5.34 3.67 31.87 44.50 0.00 0.00 -
P/NAPS 0.96 1.01 1.07 1.11 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 19/05/15 25/02/15 - - - - -
Price 1.36 1.45 0.00 0.00 0.00 0.00 -
P/RPS 3.34 3.23 0.00 0.00 0.00 0.00 -
P/EPS 63.30 40.59 0.00 0.00 0.00 0.00 -
EY 1.58 2.46 0.00 0.00 0.00 0.00 -
DY 5.38 3.67 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 1.01 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