[BPPLAS] QoQ Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[BPPLAS] BP PLASTICS HOLDING BHD
Announcement Date
14-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -18.69%
YoY- 4.86%
Quarter Report
Latest QR
Upcoming QR
BPPLAS's Result
BPPLAS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 268,092 267,380 283,962 285,708 295,826 289,716 241,004 7.38%
PBT 19,714 18,408 13,478 13,890 17,142 17,012 13,550 28.48%
Tax -4,058 -4,760 -3,371 -3,453 -4,306 -4,292 -3,449 11.48%
NP 15,656 13,648 10,107 10,437 12,836 12,720 10,101 34.03%
-
NP to SH 15,656 13,648 10,107 10,437 12,836 12,720 10,096 34.08%
-
Tax Rate 20.58% 25.86% 25.01% 24.86% 25.12% 25.23% 25.45% -
Total Cost 252,436 253,732 273,855 275,270 282,990 276,996 230,903 6.14%
-
Net Worth 159,534 157,657 154,642 152,173 155,041 150,915 152,969 2.84%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 11,261 - 11,045 7,333 10,816 - 8,998 16.18%
Div Payout % 71.93% - 109.29% 70.26% 84.27% - 89.13% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 159,534 157,657 154,642 152,173 155,041 150,915 152,969 2.84%
NOSH 187,688 187,688 184,098 183,342 180,280 179,661 179,964 2.84%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 5.84% 5.10% 3.56% 3.65% 4.34% 4.39% 4.19% -
ROE 9.81% 8.66% 6.54% 6.86% 8.28% 8.43% 6.60% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 142.84 142.46 154.24 155.83 164.09 161.26 133.92 4.40%
EPS 8.38 7.36 5.49 5.69 7.12 7.08 5.61 30.76%
DPS 6.00 0.00 6.00 4.00 6.00 0.00 5.00 12.96%
NAPS 0.85 0.84 0.84 0.83 0.86 0.84 0.85 0.00%
Adjusted Per Share Value based on latest NOSH - 183,342
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 95.75 95.49 101.41 102.04 105.65 103.47 86.07 7.38%
EPS 5.59 4.87 3.61 3.73 4.58 4.54 3.61 33.95%
DPS 4.02 0.00 3.94 2.62 3.86 0.00 3.21 16.23%
NAPS 0.5698 0.5631 0.5523 0.5435 0.5537 0.539 0.5463 2.85%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.90 0.90 0.755 0.92 0.75 0.665 0.65 -
P/RPS 0.63 0.63 0.49 0.59 0.46 0.41 0.49 18.29%
P/EPS 10.79 12.38 13.75 16.16 10.53 9.39 11.59 -4.66%
EY 9.27 8.08 7.27 6.19 9.49 10.65 8.63 4.89%
DY 6.67 0.00 7.95 4.35 8.00 0.00 7.69 -9.07%
P/NAPS 1.06 1.07 0.90 1.11 0.87 0.79 0.76 24.90%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 14/08/15 22/05/15 13/02/15 14/11/14 15/08/14 23/05/14 21/02/14 -
Price 0.97 0.94 0.88 0.905 0.965 0.77 0.65 -
P/RPS 0.68 0.66 0.57 0.58 0.59 0.48 0.49 24.49%
P/EPS 11.63 12.93 16.03 15.90 13.55 10.88 11.59 0.23%
EY 8.60 7.74 6.24 6.29 7.38 9.19 8.63 -0.23%
DY 6.19 0.00 6.82 4.42 6.22 0.00 7.69 -13.50%
P/NAPS 1.14 1.12 1.05 1.09 1.12 0.92 0.76 31.13%

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