[BPLANT] QoQ TTM Result on 30-Sep-2014 [#3]

Stock
[BPLANT] BOUSTEAD PLANTATIONS BHD
Announcement Date
19-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -1.28%
YoY--%
Quarter Report
Latest QR
Upcoming QR
BPLANT's Result
BPLANT's Financial Summary
View:
Show?
TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 615,289 650,636 717,321 799,693 813,614 776,657 770,280 -13.94%
PBT 89,483 57,194 89,783 399,705 407,866 370,361 359,258 -60.51%
Tax -24,995 -29,816 -37,365 -41,842 -41,719 -29,538 -27,905 -7.09%
NP 64,488 27,378 52,418 357,863 366,147 340,823 331,353 -66.51%
-
NP to SH 73,542 34,378 57,158 356,389 361,007 341,167 333,164 -63.57%
-
Tax Rate 27.93% 52.13% 41.62% 10.47% 10.23% 7.98% 7.77% -
Total Cost 550,801 623,258 664,903 441,830 447,467 435,834 438,927 16.38%
-
Net Worth 2,287,999 2,271,999 2,294,879 2,320,000 1,539,303 1,369,731 11,385,621 -65.79%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 176,000 117,037 85,037 790,337 758,337 737,300 737,300 -61.61%
Div Payout % 239.32% 340.44% 148.78% 221.76% 210.06% 216.11% 221.30% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 2,287,999 2,271,999 2,294,879 2,320,000 1,539,303 1,369,731 11,385,621 -65.79%
NOSH 1,600,000 1,600,000 1,600,000 1,600,000 1,600,000 124,521 1,020,061 35.10%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 10.48% 4.21% 7.31% 44.75% 45.00% 43.88% 43.02% -
ROE 3.21% 1.51% 2.49% 15.36% 23.45% 24.91% 2.93% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 38.46 40.66 44.83 49.98 77.35 623.72 75.51 -36.30%
EPS 4.60 2.15 3.57 22.27 34.32 273.98 32.66 -73.02%
DPS 11.00 7.31 5.31 49.40 72.09 592.11 72.28 -71.59%
NAPS 1.43 1.42 1.4343 1.45 1.4634 11.00 11.1617 -74.68%
Adjusted Per Share Value based on latest NOSH - 1,600,000
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 27.47 29.05 32.02 35.70 36.32 34.67 34.39 -13.94%
EPS 3.28 1.53 2.55 15.91 16.12 15.23 14.87 -63.59%
DPS 7.86 5.22 3.80 35.28 33.85 32.92 32.92 -61.61%
NAPS 1.0214 1.0143 1.0245 1.0357 0.6872 0.6115 5.0829 -65.79%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 - - -
Price 1.40 1.37 1.45 1.55 1.62 0.00 0.00 -
P/RPS 3.64 3.37 3.23 3.10 2.09 0.00 0.00 -
P/EPS 30.46 63.76 40.59 6.96 4.72 0.00 0.00 -
EY 3.28 1.57 2.46 14.37 21.19 0.00 0.00 -
DY 7.86 5.34 3.67 31.87 44.50 0.00 0.00 -
P/NAPS 0.98 0.96 1.01 1.07 1.11 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 20/08/15 19/05/15 25/02/15 - - - - -
Price 1.28 1.36 1.45 0.00 0.00 0.00 0.00 -
P/RPS 3.33 3.34 3.23 0.00 0.00 0.00 0.00 -
P/EPS 27.85 63.30 40.59 0.00 0.00 0.00 0.00 -
EY 3.59 1.58 2.46 0.00 0.00 0.00 0.00 -
DY 8.59 5.38 3.67 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 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