[BPLANT] YoY 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
30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 738,584 674,603 618,975 799,693 -2.61%
PBT 766,060 201,356 96,341 399,705 24.19%
Tax -98,775 -28,996 -26,398 -41,842 33.11%
NP 667,285 172,360 69,943 357,863 23.05%
-
NP to SH 679,089 176,522 78,620 356,389 23.95%
-
Tax Rate 12.89% 14.40% 27.40% 10.47% -
Total Cost 71,299 502,243 549,032 441,830 -45.52%
-
Net Worth 2,671,999 2,207,999 2,223,999 2,320,000 4.81%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div 304,060 223,974 192,000 790,337 -27.24%
Div Payout % 44.77% 126.88% 244.21% 221.76% -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 2,671,999 2,207,999 2,223,999 2,320,000 4.81%
NOSH 1,600,000 1,600,000 1,600,000 1,600,000 0.00%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 90.35% 25.55% 11.30% 44.75% -
ROE 25.42% 7.99% 3.54% 15.36% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 46.16 42.16 38.69 49.98 -2.61%
EPS 42.44 11.03 4.91 22.27 23.95%
DPS 19.00 14.00 12.00 49.40 -27.25%
NAPS 1.67 1.38 1.39 1.45 4.81%
Adjusted Per Share Value based on latest NOSH - 1,600,000
30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 32.97 30.12 27.63 35.70 -2.61%
EPS 30.32 7.88 3.51 15.91 23.95%
DPS 13.57 10.00 8.57 35.28 -27.25%
NAPS 1.1929 0.9857 0.9929 1.0357 4.81%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 1.61 1.48 1.37 1.55 -
P/RPS 3.49 3.51 3.54 3.10 4.02%
P/EPS 3.79 13.41 27.88 6.96 -18.32%
EY 26.36 7.45 3.59 14.37 22.39%
DY 11.80 9.46 8.76 31.87 -28.17%
P/NAPS 0.96 1.07 0.99 1.07 -3.54%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 21/11/17 16/11/16 24/11/15 - -
Price 1.73 1.60 1.50 0.00 -
P/RPS 3.75 3.79 3.88 0.00 -
P/EPS 4.08 14.50 30.53 0.00 -
EY 24.53 6.90 3.28 0.00 -
DY 10.98 8.75 8.00 0.00 -
P/NAPS 1.04 1.16 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