[BPPLAS] QoQ Annualized Quarter Result on 31-Dec-2005 [#4]

Stock
[BPPLAS] BP PLASTICS HOLDING BHD
Announcement Date
20-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -3.93%
YoY--%
Quarter Report
Latest QR
Upcoming QR
BPPLAS's Result
BPPLAS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 207,300 200,564 192,232 160,039 157,618 154,466 153,472 22.17%
PBT 23,982 25,316 24,580 23,384 23,726 23,358 23,528 1.28%
Tax -2,438 -3,188 -3,336 -2,891 -2,394 -3,780 -3,960 -27.60%
NP 21,544 22,128 21,244 20,493 21,332 19,578 19,568 6.61%
-
NP to SH 21,544 22,128 21,244 20,493 21,332 19,578 19,568 6.61%
-
Tax Rate 10.17% 12.59% 13.57% 12.36% 10.09% 16.18% 16.83% -
Total Cost 185,756 178,436 170,988 139,546 136,286 134,888 133,904 24.35%
-
Net Worth 99,636 94,799 91,114 85,635 83,019 76,568 74,016 21.89%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - 5,946 - - 13,878 -
Div Payout % - - - 29.02% - - 70.92% -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 99,636 94,799 91,114 85,635 83,019 76,568 74,016 21.89%
NOSH 120,044 119,999 119,887 118,937 118,598 117,797 115,650 2.51%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 10.39% 11.03% 11.05% 12.81% 13.53% 12.67% 12.75% -
ROE 21.62% 23.34% 23.32% 23.93% 25.70% 25.57% 26.44% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 172.69 167.14 160.34 134.56 132.90 131.13 132.70 19.17%
EPS 17.95 18.44 17.72 17.23 17.99 16.62 16.92 4.01%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 12.00 -
NAPS 0.83 0.79 0.76 0.72 0.70 0.65 0.64 18.90%
Adjusted Per Share Value based on latest NOSH - 120,133
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 74.04 71.63 68.65 57.16 56.29 55.17 54.81 22.17%
EPS 7.69 7.90 7.59 7.32 7.62 6.99 6.99 6.56%
DPS 0.00 0.00 0.00 2.12 0.00 0.00 4.96 -
NAPS 0.3558 0.3386 0.3254 0.3058 0.2965 0.2735 0.2643 21.89%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 1.14 1.19 1.20 0.93 0.95 0.90 0.98 -
P/RPS 0.66 0.71 0.75 0.69 0.71 0.69 0.74 -7.33%
P/EPS 6.35 6.45 6.77 5.40 5.28 5.42 5.79 6.34%
EY 15.74 15.50 14.77 18.53 18.93 18.47 17.27 -5.99%
DY 0.00 0.00 0.00 5.38 0.00 0.00 12.24 -
P/NAPS 1.37 1.51 1.58 1.29 1.36 1.38 1.53 -7.09%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 24/11/06 22/08/06 04/05/06 20/02/06 14/11/05 15/08/05 05/05/05 -
Price 1.23 1.13 1.36 1.14 0.94 0.98 0.98 -
P/RPS 0.71 0.68 0.85 0.85 0.71 0.75 0.74 -2.71%
P/EPS 6.85 6.13 7.67 6.62 5.23 5.90 5.79 11.84%
EY 14.59 16.32 13.03 15.11 19.13 16.96 17.27 -10.62%
DY 0.00 0.00 0.00 4.39 0.00 0.00 12.24 -
P/NAPS 1.48 1.43 1.79 1.58 1.34 1.51 1.53 -2.18%

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