[BPPLAS] QoQ Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[BPPLAS] BP PLASTICS HOLDING BHD
Announcement Date
18-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 16.75%
YoY- 0.71%
Quarter Report
Latest QR
Upcoming QR
BPPLAS's Result
BPPLAS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 231,148 227,860 220,756 220,117 218,878 208,280 175,219 20.34%
PBT 18,318 18,324 22,117 20,302 17,460 18,620 19,486 -4.04%
Tax -2,372 -2,360 -4,985 -4,658 -4,060 -4,400 -3,872 -27.93%
NP 15,946 15,964 17,132 15,644 13,400 14,220 15,614 1.41%
-
NP to SH 15,946 15,964 17,132 15,644 13,400 14,220 15,614 1.41%
-
Tax Rate 12.95% 12.88% 22.54% 22.94% 23.25% 23.63% 19.87% -
Total Cost 215,202 211,896 203,624 204,473 205,478 194,060 159,605 22.11%
-
Net Worth 143,981 140,224 144,083 138,777 133,279 135,342 131,551 6.22%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 7,199 - 7,204 - - - 5,406 21.10%
Div Payout % 45.15% - 42.05% - - - 34.62% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 143,981 140,224 144,083 138,777 133,279 135,342 131,551 6.22%
NOSH 179,977 179,774 180,103 180,230 180,107 180,456 180,207 -0.08%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 6.90% 7.01% 7.76% 7.11% 6.12% 6.83% 8.91% -
ROE 11.08% 11.38% 11.89% 11.27% 10.05% 10.51% 11.87% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 128.43 126.75 122.57 122.13 121.53 115.42 97.23 20.44%
EPS 8.86 8.88 9.51 8.68 7.44 7.88 8.67 1.45%
DPS 4.00 0.00 4.00 0.00 0.00 0.00 3.00 21.20%
NAPS 0.80 0.78 0.80 0.77 0.74 0.75 0.73 6.31%
Adjusted Per Share Value based on latest NOSH - 180,430
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 82.55 81.38 78.84 78.61 78.17 74.39 62.58 20.33%
EPS 5.69 5.70 6.12 5.59 4.79 5.08 5.58 1.31%
DPS 2.57 0.00 2.57 0.00 0.00 0.00 1.93 21.10%
NAPS 0.5142 0.5008 0.5146 0.4956 0.476 0.4834 0.4698 6.22%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.63 0.62 0.59 0.57 0.58 0.62 0.56 -
P/RPS 0.49 0.49 0.48 0.47 0.48 0.54 0.58 -10.66%
P/EPS 7.11 6.98 6.20 6.57 7.80 7.87 6.46 6.61%
EY 14.06 14.32 16.12 15.23 12.83 12.71 15.47 -6.18%
DY 6.35 0.00 6.78 0.00 0.00 0.00 5.36 11.99%
P/NAPS 0.79 0.79 0.74 0.74 0.78 0.83 0.77 1.72%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 12/08/11 23/05/11 14/02/11 18/11/10 13/08/10 24/05/10 08/02/10 -
Price 0.60 0.62 0.63 0.57 0.60 0.62 0.61 -
P/RPS 0.47 0.49 0.51 0.47 0.49 0.54 0.63 -17.78%
P/EPS 6.77 6.98 6.62 6.57 8.06 7.87 7.04 -2.58%
EY 14.77 14.32 15.10 15.23 12.40 12.71 14.20 2.66%
DY 6.67 0.00 6.35 0.00 0.00 0.00 4.92 22.56%
P/NAPS 0.75 0.79 0.79 0.74 0.81 0.83 0.84 -7.29%

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