[BPLANT] YoY Annualized Quarter 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- -34.34%
YoY- 237.59%
Quarter Report
Latest QR
Upcoming QR
BPLANT's Result
BPLANT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 717,014 623,798 570,526 774,590 687,922 1.04%
PBT 171,698 289,606 122,302 122,902 25,686 60.74%
Tax -41,196 -15,098 -17,068 -41,808 -14,180 30.53%
NP 130,502 274,508 105,234 81,094 11,506 83.43%
-
NP to SH 132,742 280,270 111,892 79,124 23,438 54.22%
-
Tax Rate 23.99% 5.21% 13.96% 34.02% 55.21% -
Total Cost 586,512 349,290 465,292 693,496 676,416 -3.50%
-
Net Worth 2,160,000 2,223,603 2,287,999 1,539,303 0 -
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div 176,000 191,965 224,000 42,074 - -
Div Payout % 132.59% 68.49% 200.19% 53.18% - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 2,160,000 2,223,603 2,287,999 1,539,303 0 -
NOSH 1,600,000 1,600,000 1,600,000 1,600,000 1,019,043 11.93%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 18.20% 44.01% 18.45% 10.47% 1.67% -
ROE 6.15% 12.60% 4.89% 5.14% 0.00% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 44.81 38.99 35.66 73.64 67.51 -9.73%
EPS 8.30 17.52 7.00 7.64 2.30 37.79%
DPS 11.00 12.00 14.00 4.00 0.00 -
NAPS 1.35 1.39 1.43 1.4634 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,600,000
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 32.01 27.85 25.47 34.58 30.71 1.04%
EPS 5.93 12.51 5.00 3.53 1.05 54.11%
DPS 7.86 8.57 10.00 1.88 0.00 -
NAPS 0.9643 0.9927 1.0214 0.6872 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 - -
Price 1.63 1.48 1.40 1.62 0.00 -
P/RPS 3.64 3.80 3.93 2.20 0.00 -
P/EPS 19.65 8.45 20.02 21.54 0.00 -
EY 5.09 11.84 5.00 4.64 0.00 -
DY 6.75 8.11 10.00 2.47 0.00 -
P/NAPS 1.21 1.06 0.98 1.11 0.00 -
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 22/08/17 22/08/16 20/08/15 20/08/14 - -
Price 1.66 1.55 1.28 1.58 0.00 -
P/RPS 3.70 3.97 3.59 2.15 0.00 -
P/EPS 20.01 8.85 18.30 21.00 0.00 -
EY 5.00 11.30 5.46 4.76 0.00 -
DY 6.63 7.74 10.94 2.53 0.00 -
P/NAPS 1.23 1.12 0.90 1.08 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