[BPPLAS] QoQ Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[BPPLAS] BP PLASTICS HOLDING BHD
Announcement Date
19-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 2.53%
YoY- -31.83%
Quarter Report
Latest QR
Upcoming QR
BPPLAS's Result
BPPLAS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 214,282 206,076 220,284 216,817 219,138 212,676 222,161 -2.38%
PBT 13,052 11,840 12,972 13,614 13,362 12,920 17,459 -17.64%
Tax -3,286 -3,080 -3,307 -3,384 -3,384 -3,384 -1,930 42.63%
NP 9,766 8,760 9,665 10,230 9,978 9,536 15,529 -26.61%
-
NP to SH 9,766 8,760 9,665 10,230 9,978 9,536 15,529 -26.61%
-
Tax Rate 25.18% 26.01% 25.49% 24.86% 25.33% 26.19% 11.05% -
Total Cost 204,516 197,316 210,619 206,586 209,160 203,140 206,632 -0.68%
-
Net Worth 157,657 152,581 151,400 151,278 149,471 148,096 147,723 4.43%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 7,507 - 7,209 4,802 - - 7,206 2.76%
Div Payout % 76.87% - 74.59% 46.94% - - 46.40% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 157,657 152,581 151,400 151,278 149,471 148,096 147,723 4.43%
NOSH 187,688 179,508 180,238 180,093 180,086 180,606 180,150 2.77%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 4.56% 4.25% 4.39% 4.72% 4.55% 4.48% 6.99% -
ROE 6.19% 5.74% 6.38% 6.76% 6.68% 6.44% 10.51% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 114.17 114.80 122.22 120.39 121.69 117.76 123.32 -5.01%
EPS 5.42 4.88 5.37 5.68 5.54 5.28 8.62 -26.62%
DPS 4.00 0.00 4.00 2.67 0.00 0.00 4.00 0.00%
NAPS 0.84 0.85 0.84 0.84 0.83 0.82 0.82 1.62%
Adjusted Per Share Value based on latest NOSH - 180,134
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 76.14 73.22 78.27 77.04 77.87 75.57 78.94 -2.38%
EPS 3.47 3.11 3.43 3.64 3.55 3.39 5.52 -26.63%
DPS 2.67 0.00 2.56 1.71 0.00 0.00 2.56 2.84%
NAPS 0.5602 0.5422 0.538 0.5375 0.5311 0.5262 0.5249 4.43%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.615 0.59 0.65 0.60 0.63 0.64 0.60 -
P/RPS 0.54 0.51 0.53 0.50 0.52 0.54 0.49 6.69%
P/EPS 11.82 12.09 12.12 10.56 11.37 12.12 6.96 42.38%
EY 8.46 8.27 8.25 9.47 8.79 8.25 14.37 -29.77%
DY 6.50 0.00 6.15 4.44 0.00 0.00 6.67 -1.70%
P/NAPS 0.73 0.69 0.77 0.71 0.76 0.78 0.73 0.00%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 19/08/13 29/05/13 25/02/13 19/11/12 27/08/12 29/05/12 21/02/12 -
Price 0.61 0.63 0.605 0.60 0.63 0.61 0.69 -
P/RPS 0.53 0.55 0.50 0.50 0.52 0.52 0.56 -3.60%
P/EPS 11.72 12.91 11.28 10.56 11.37 11.55 8.00 29.02%
EY 8.53 7.75 8.86 9.47 8.79 8.66 12.49 -22.46%
DY 6.56 0.00 6.61 4.44 0.00 0.00 5.80 8.56%
P/NAPS 0.73 0.74 0.72 0.71 0.76 0.74 0.84 -8.94%

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