[BPLANT] YoY Quarter 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- 96.72%
YoY- -19.92%
Quarter Report
Latest QR
Upcoming QR
BPLANT's Result
BPLANT's Financial Summary
View:
Show?
Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 183,427 199,326 166,554 162,868 176,789 0.92%
PBT 599,130 50,197 27,593 20,735 28,896 113.27%
Tax -38,271 -12,269 -5,129 -3,726 -3,603 80.45%
NP 560,859 37,928 22,464 17,009 25,293 116.88%
-
NP to SH 562,424 37,362 23,639 18,561 23,179 121.82%
-
Tax Rate 6.39% 24.44% 18.59% 17.97% 12.47% -
Total Cost -377,432 161,398 144,090 145,859 151,496 -
-
Net Worth 2,671,999 2,207,999 2,223,999 2,320,000 0 -
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div 160,000 80,000 48,000 32,000 - -
Div Payout % 28.45% 214.12% 203.05% 172.40% - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 2,671,999 2,207,999 2,223,999 2,320,000 0 -
NOSH 1,600,000 1,600,000 1,600,000 1,600,000 1,021,101 11.87%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 305.77% 19.03% 13.49% 10.44% 14.31% -
ROE 21.05% 1.69% 1.06% 0.80% 0.00% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 11.46 12.46 10.41 10.18 17.31 -9.79%
EPS 35.15 2.34 1.48 1.16 2.27 98.27%
DPS 10.00 5.00 3.00 2.00 0.00 -
NAPS 1.67 1.38 1.39 1.45 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,600,000
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 8.19 8.90 7.44 7.27 7.89 0.93%
EPS 25.11 1.67 1.06 0.83 1.03 122.08%
DPS 7.14 3.57 2.14 1.43 0.00 -
NAPS 1.1929 0.9857 0.9929 1.0357 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 - -
Price 1.61 1.48 1.37 1.55 0.00 -
P/RPS 14.04 11.88 13.16 15.23 0.00 -
P/EPS 4.58 63.38 92.73 133.61 0.00 -
EY 21.83 1.58 1.08 0.75 0.00 -
DY 6.21 3.38 2.19 1.29 0.00 -
P/NAPS 0.96 1.07 0.99 1.07 0.00 -
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 21/11/17 16/11/16 24/11/15 19/11/14 - -
Price 1.73 1.60 1.50 1.52 0.00 -
P/RPS 15.09 12.84 14.41 14.93 0.00 -
P/EPS 4.92 68.52 101.53 131.03 0.00 -
EY 20.32 1.46 0.98 0.76 0.00 -
DY 5.78 3.13 2.00 1.32 0.00 -
P/NAPS 1.04 1.16 1.08 1.05 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