[BPPLAS] QoQ Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[BPPLAS] BP PLASTICS HOLDING BHD
Announcement Date
27-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 4.64%
YoY- -37.43%
Quarter Report
Latest QR
Upcoming QR
BPPLAS's Result
BPPLAS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 206,076 220,284 216,817 219,138 212,676 222,161 221,765 -4.76%
PBT 11,840 12,972 13,614 13,362 12,920 17,459 17,029 -21.49%
Tax -3,080 -3,307 -3,384 -3,384 -3,384 -1,930 -2,021 32.39%
NP 8,760 9,665 10,230 9,978 9,536 15,529 15,008 -30.13%
-
NP to SH 8,760 9,665 10,230 9,978 9,536 15,529 15,008 -30.13%
-
Tax Rate 26.01% 25.49% 24.86% 25.33% 26.19% 11.05% 11.87% -
Total Cost 197,316 210,619 206,586 209,160 203,140 206,632 206,757 -3.06%
-
Net Worth 152,581 151,400 151,278 149,471 148,096 147,723 147,678 2.19%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - 7,209 4,802 - - 7,206 4,802 -
Div Payout % - 74.59% 46.94% - - 46.40% 32.00% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 152,581 151,400 151,278 149,471 148,096 147,723 147,678 2.19%
NOSH 179,508 180,238 180,093 180,086 180,606 180,150 180,096 -0.21%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 4.25% 4.39% 4.72% 4.55% 4.48% 6.99% 6.77% -
ROE 5.74% 6.38% 6.76% 6.68% 6.44% 10.51% 10.16% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 114.80 122.22 120.39 121.69 117.76 123.32 123.14 -4.56%
EPS 4.88 5.37 5.68 5.54 5.28 8.62 8.33 -29.96%
DPS 0.00 4.00 2.67 0.00 0.00 4.00 2.67 -
NAPS 0.85 0.84 0.84 0.83 0.82 0.82 0.82 2.42%
Adjusted Per Share Value based on latest NOSH - 180,086
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 73.60 78.67 77.43 78.26 75.96 79.34 79.20 -4.76%
EPS 3.13 3.45 3.65 3.56 3.41 5.55 5.36 -30.11%
DPS 0.00 2.57 1.72 0.00 0.00 2.57 1.72 -
NAPS 0.5449 0.5407 0.5403 0.5338 0.5289 0.5276 0.5274 2.19%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.59 0.65 0.60 0.63 0.64 0.60 0.60 -
P/RPS 0.51 0.53 0.50 0.52 0.54 0.49 0.49 2.70%
P/EPS 12.09 12.12 10.56 11.37 12.12 6.96 7.20 41.22%
EY 8.27 8.25 9.47 8.79 8.25 14.37 13.89 -29.20%
DY 0.00 6.15 4.44 0.00 0.00 6.67 4.44 -
P/NAPS 0.69 0.77 0.71 0.76 0.78 0.73 0.73 -3.68%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/05/13 25/02/13 19/11/12 27/08/12 29/05/12 21/02/12 25/11/11 -
Price 0.63 0.605 0.60 0.63 0.61 0.69 0.60 -
P/RPS 0.55 0.50 0.50 0.52 0.52 0.56 0.49 7.99%
P/EPS 12.91 11.28 10.56 11.37 11.55 8.00 7.20 47.53%
EY 7.75 8.86 9.47 8.79 8.66 12.49 13.89 -32.20%
DY 0.00 6.61 4.44 0.00 0.00 5.80 4.44 -
P/NAPS 0.74 0.72 0.71 0.76 0.74 0.84 0.73 0.91%

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