[BPLANT] YoY Cumulative 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- 31.32%
YoY- 237.59%
Quarter Report
Latest QR
Upcoming QR
BPLANT's Result
BPLANT's Financial Summary
View:
Show?
Cumulative Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 358,507 311,899 285,263 387,295 343,961 1.04%
PBT 85,849 144,803 61,151 61,451 12,843 60.74%
Tax -20,598 -7,549 -8,534 -20,904 -7,090 30.53%
NP 65,251 137,254 52,617 40,547 5,753 83.43%
-
NP to SH 66,371 140,135 55,946 39,562 11,719 54.22%
-
Tax Rate 23.99% 5.21% 13.96% 34.02% 55.21% -
Total Cost 293,256 174,645 232,646 346,748 338,208 -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 88,000 95,982 112,000 21,037 - -
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 3.07% 6.30% 2.45% 2.57% 0.00% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 22.41 19.50 17.83 36.82 33.75 -9.72%
EPS 4.15 8.76 3.50 3.82 1.15 37.79%
DPS 5.50 6.00 7.00 2.00 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 16.00 13.92 12.73 17.29 15.36 1.02%
EPS 2.96 6.26 2.50 1.77 0.52 54.41%
DPS 3.93 4.28 5.00 0.94 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 7.27 7.59 7.85 4.40 0.00 -
P/EPS 39.29 16.89 40.04 43.07 0.00 -
EY 2.54 5.92 2.50 2.32 0.00 -
DY 3.37 4.05 5.00 1.23 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 7.41 7.95 7.18 4.29 0.00 -
P/EPS 40.02 17.69 36.61 42.01 0.00 -
EY 2.50 5.65 2.73 2.38 0.00 -
DY 3.31 3.87 5.47 1.27 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