[BPPLAS] QoQ Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[BPPLAS] BP PLASTICS HOLDING BHD
Announcement Date
16-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 36.92%
YoY- -65.27%
Quarter Report
Latest QR
Upcoming QR
BPPLAS's Result
BPPLAS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 269,564 204,789 196,961 174,722 162,480 200,154 207,300 19.11%
PBT 21,312 14,031 11,818 8,660 6,412 20,962 23,982 -7.56%
Tax -4,600 -2,192 -1,477 -976 -800 -1,917 -2,438 52.63%
NP 16,712 11,839 10,341 7,684 5,612 19,045 21,544 -15.56%
-
NP to SH 16,712 11,839 10,341 7,684 5,612 19,045 21,544 -15.56%
-
Tax Rate 21.58% 15.62% 12.50% 11.27% 12.48% 9.15% 10.17% -
Total Cost 252,852 192,950 186,620 167,038 156,868 181,109 185,756 22.80%
-
Net Worth 112,854 109,309 0 106,855 104,325 103,302 99,636 8.65%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - 3,603 - - - 6,005 - -
Div Payout % - 30.44% - - - 31.54% - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 112,854 109,309 0 106,855 104,325 103,302 99,636 8.65%
NOSH 120,057 120,120 120,077 120,062 119,914 120,118 120,044 0.00%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 6.20% 5.78% 5.25% 4.40% 3.45% 9.52% 10.39% -
ROE 14.81% 10.83% 0.00% 7.19% 5.38% 18.44% 21.62% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 224.53 170.49 164.03 145.53 135.50 166.63 172.69 19.10%
EPS 13.92 6.57 5.75 6.40 4.68 15.86 17.95 -15.57%
DPS 0.00 3.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 0.94 0.91 0.00 0.89 0.87 0.86 0.83 8.64%
Adjusted Per Share Value based on latest NOSH - 120,147
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 96.27 73.14 70.34 62.40 58.03 71.48 74.04 19.10%
EPS 5.97 4.23 3.69 2.74 2.00 6.80 7.69 -15.51%
DPS 0.00 1.29 0.00 0.00 0.00 2.14 0.00 -
NAPS 0.4031 0.3904 0.00 0.3816 0.3726 0.3689 0.3558 8.66%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.54 0.65 0.71 0.98 1.07 1.15 1.14 -
P/RPS 0.24 0.38 0.43 0.67 0.79 0.69 0.66 -49.02%
P/EPS 3.88 6.60 8.24 15.31 22.86 7.25 6.35 -27.97%
EY 25.78 15.16 12.13 6.53 4.37 13.79 15.74 38.90%
DY 0.00 4.62 0.00 0.00 0.00 4.35 0.00 -
P/NAPS 0.57 0.71 0.00 1.10 1.23 1.34 1.37 -44.23%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 29/05/08 22/02/08 19/11/07 16/08/07 21/05/07 13/02/07 24/11/06 -
Price 0.69 0.50 0.76 0.83 1.08 1.19 1.23 -
P/RPS 0.31 0.29 0.46 0.57 0.80 0.71 0.71 -42.41%
P/EPS 4.96 5.07 8.82 12.97 23.08 7.51 6.85 -19.34%
EY 20.17 19.71 11.33 7.71 4.33 13.32 14.59 24.07%
DY 0.00 6.00 0.00 0.00 0.00 4.20 0.00 -
P/NAPS 0.73 0.55 0.00 0.93 1.24 1.38 1.48 -37.54%

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