[BPLANT] YoY 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

BPB Q2 2014 Report.pdf

Latest QR

Upcoming QR

BPLANT's Result

BPLANT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
TTM Result
Revenue	754,483	641,831	615,289	813,614	-2.48%
YoY %	17.55%	4.31%	-24.38%	-	-
Horiz. %	92.73%	78.89%	75.62%	100.00%	-
PBT	217,127	178,752	89,483	407,866	-18.93%
YoY %	21.47%	99.76%	-78.06%	-	-
Horiz. %	53.23%	43.83%	21.94%	100.00%	-
Tax	-72,773	-21,856	-24,995	-41,719	20.35%
YoY %	-232.97%	12.56%	40.09%	-	-
Horiz. %	174.44%	52.39%	59.91%	100.00%	-
NP	144,354	156,896	64,488	366,147	-26.65%
YoY %	-7.99%	143.29%	-82.39%	-	-
Horiz. %	39.43%	42.85%	17.61%	100.00%	-
					-
YoY %	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-
NP to SH	154,027	162,799	73,542	361,007	-24.69%
YoY %	-5.39%	121.37%	-79.63%	-	-
Horiz. %	42.67%	45.10%	20.37%	100.00%	-
					-
YoY %	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-
Tax Rate	33.52%	12.23%	27.93%	10.23%	-
YoY %	174.08%	-56.21%	173.02%	-	-
Horiz. %	327.66%	119.55%	273.02%	100.00%	-
Total Cost	610,129	484,935	550,801	447,467	10.87%
YoY %	25.82%	-11.96%	23.09%	-	-
Horiz. %	136.35%	108.37%	123.09%	100.00%	-
					-
YoY %	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-
Net Worth	2,160,000	2,223,999	2,287,999	1,539,303	11.94%
YoY %	-2.88%	-2.80%	48.64%	-	-
Horiz. %	140.32%	144.48%	148.64%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Dividend
Div	224,060	191,974	176,000	758,337	-33.37%
YoY %	16.71%	9.08%	-76.79%	-	-
Horiz. %	29.55%	25.32%	23.21%	100.00%	-
Div Payout %	145.47%	117.92%	239.32%	210.06%	-
YoY %	23.36%	-50.73%	13.93%	-	-
Horiz. %	69.25%	56.14%	113.93%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Equity
Net Worth	2,160,000	2,223,999	2,287,999	1,539,303	11.94%
YoY %	-2.88%	-2.80%	48.64%	-	-
Horiz. %	140.32%	144.48%	148.64%	100.00%	-
NOSH	1,600,000	1,600,000	1,600,000	1,600,000	0.00%
YoY %	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Ratio Analysis
NP Margin	19.13%	24.45%	10.48%	45.00%	-
YoY %	-21.76%	133.30%	-76.71%	-	-
Horiz. %	42.51%	54.33%	23.29%	100.00%	-
ROE	7.13%	7.32%	3.21%	23.45%	-
YoY %	-2.60%	128.04%	-86.31%	-	-
Horiz. %	30.41%	31.22%	13.69%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Per Share
RPS	47.16	40.11	38.46	77.35	-15.19%
YoY %	17.58%	4.29%	-50.28%	-	-
Horiz. %	60.97%	51.86%	49.72%	100.00%	-
EPS	9.63	10.17	4.60	34.32	-34.50%
YoY %	-5.31%	121.09%	-86.60%	-	-
Horiz. %	28.06%	29.63%	13.40%	100.00%	-
DPS	14.00	12.00	11.00	72.09	-42.06%
YoY %	16.67%	9.09%	-84.74%	-	-
Horiz. %	19.42%	16.65%	15.26%	100.00%	-
NAPS	1.35	1.39	1.43	1.4634	-2.65%
YoY %	-2.88%	-2.80%	-2.28%	-	-
Horiz. %	92.25%	94.98%	97.72%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Adjusted Per Share Value based on latest NOSH - 1,600,000
RPS	33.68	28.65	27.47	36.32	-2.48%
YoY %	17.56%	4.30%	-24.37%	-	-
Horiz. %	92.73%	78.88%	75.63%	100.00%	-
EPS	6.88	7.27	3.28	16.12	-24.68%
YoY %	-5.36%	121.65%	-79.65%	-	-
Horiz. %	42.68%	45.10%	20.35%	100.00%	-
DPS	10.00	8.57	7.86	33.85	-33.37%
YoY %	16.69%	9.03%	-76.78%	-	-
Horiz. %	29.54%	25.32%	23.22%	100.00%	-
NAPS	0.9643	0.9929	1.0214	0.6872	11.94%
YoY %	-2.88%	-2.79%	48.63%	-	-
Horiz. %	140.32%	144.48%	148.63%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/17	30/06/16	30/06/15	30/06/14	-
Price	1.63	1.48	1.40	1.62	-
P/RPS	3.46	3.69	3.64	2.09	18.27%
YoY %	-6.23%	1.37%	74.16%	-	-
Horiz. %	165.55%	176.56%	174.16%	100.00%	-
P/EPS	16.93	14.55	30.46	4.72	53.01%
YoY %	16.36%	-52.23%	545.34%	-	-
Horiz. %	358.69%	308.26%	645.34%	100.00%	-
EY	5.91	6.87	3.28	21.19	-34.63%
YoY %	-13.97%	109.45%	-84.52%	-	-
Horiz. %	27.89%	32.42%	15.48%	100.00%	-
DY	8.59	8.11	7.86	44.50	-42.17%
YoY %	5.92%	3.18%	-82.34%	-	-
Horiz. %	19.30%	18.22%	17.66%	100.00%	-
P/NAPS	1.21	1.06	0.98	1.11	2.91%
YoY %	14.15%	8.16%	-11.71%	-	-
Horiz. %	109.01%	95.50%	88.29%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Price Multiplier on Announcement Date
Date	22/08/17	22/08/16	20/08/15	-	-
Price	1.66	1.55	1.28	0.00	-
P/RPS	3.52	3.86	3.33	0.00	-
YoY %	-8.81%	15.92%	0.00%	-	-
Horiz. %	105.71%	115.92%	100.00%	-	-
P/EPS	17.24	15.23	27.85	0.00	-
YoY %	13.20%	-45.31%	0.00%	-	-
Horiz. %	61.90%	54.69%	100.00%	-	-
EY	5.80	6.56	3.59	0.00	-
YoY %	-11.59%	82.73%	0.00%	-	-
Horiz. %	161.56%	182.73%	100.00%	-	-
DY	8.43	7.74	8.59	0.00	-
YoY %	8.91%	-9.90%	0.00%	-	-
Horiz. %	98.14%	90.10%	100.00%	-	-
P/NAPS	1.23	1.12	0.90	0.00	-
YoY %	9.82%	24.44%	0.00%	-	-
Horiz. %	136.67%	124.44%	100.00%	-	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos