[BPPLAS] QoQ Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[BPPLAS] BP PLASTICS HOLDING BHD
Announcement Date
15-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 1.92%
YoY- -2.71%
Quarter Report
Latest QR
Upcoming QR
BPPLAS's Result
BPPLAS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 295,826 289,716 241,004 234,192 214,282 206,076 220,284 21.78%
PBT 17,142 17,012 13,550 13,134 13,052 11,840 12,972 20.48%
Tax -4,306 -4,292 -3,449 -3,181 -3,286 -3,080 -3,307 19.29%
NP 12,836 12,720 10,101 9,953 9,766 8,760 9,665 20.88%
-
NP to SH 12,836 12,720 10,096 9,953 9,766 8,760 9,665 20.88%
-
Tax Rate 25.12% 25.23% 25.45% 24.22% 25.18% 26.01% 25.49% -
Total Cost 282,990 276,996 230,903 224,238 204,516 197,316 210,619 21.82%
-
Net Worth 155,041 150,915 152,969 151,098 157,657 152,581 151,400 1.60%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 10,816 - 8,998 4,796 7,507 - 7,209 31.15%
Div Payout % 84.27% - 89.13% 48.19% 76.87% - 74.59% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 155,041 150,915 152,969 151,098 157,657 152,581 151,400 1.60%
NOSH 180,280 179,661 179,964 179,879 187,688 179,508 180,238 0.01%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 4.34% 4.39% 4.19% 4.25% 4.56% 4.25% 4.39% -
ROE 8.28% 8.43% 6.60% 6.59% 6.19% 5.74% 6.38% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 164.09 161.26 133.92 130.19 114.17 114.80 122.22 21.76%
EPS 7.12 7.08 5.61 5.53 5.42 4.88 5.37 20.75%
DPS 6.00 0.00 5.00 2.67 4.00 0.00 4.00 31.13%
NAPS 0.86 0.84 0.85 0.84 0.84 0.85 0.84 1.58%
Adjusted Per Share Value based on latest NOSH - 179,374
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 105.65 103.47 86.07 83.64 76.53 73.60 78.67 21.78%
EPS 4.58 4.54 3.61 3.55 3.49 3.13 3.45 20.85%
DPS 3.86 0.00 3.21 1.71 2.68 0.00 2.57 31.24%
NAPS 0.5537 0.539 0.5463 0.5396 0.5631 0.5449 0.5407 1.60%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.75 0.665 0.65 0.61 0.615 0.59 0.65 -
P/RPS 0.46 0.41 0.49 0.47 0.54 0.51 0.53 -9.03%
P/EPS 10.53 9.39 11.59 11.02 11.82 12.09 12.12 -8.97%
EY 9.49 10.65 8.63 9.07 8.46 8.27 8.25 9.81%
DY 8.00 0.00 7.69 4.37 6.50 0.00 6.15 19.22%
P/NAPS 0.87 0.79 0.76 0.73 0.73 0.69 0.77 8.50%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 15/08/14 23/05/14 21/02/14 15/11/13 19/08/13 29/05/13 25/02/13 -
Price 0.965 0.77 0.65 0.625 0.61 0.63 0.605 -
P/RPS 0.59 0.48 0.49 0.48 0.53 0.55 0.50 11.69%
P/EPS 13.55 10.88 11.59 11.30 11.72 12.91 11.28 13.04%
EY 7.38 9.19 8.63 8.85 8.53 7.75 8.86 -11.50%
DY 6.22 0.00 7.69 4.27 6.56 0.00 6.61 -3.98%
P/NAPS 1.12 0.92 0.76 0.74 0.73 0.74 0.72 34.36%

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