[BPPLAS] QoQ Annualized Quarter Result on 31-Dec-2007 [#4]

Stock
[BPPLAS] BP PLASTICS HOLDING BHD
Announcement Date
22-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 14.48%
YoY- -37.84%
Quarter Report
Latest QR
Upcoming QR
BPPLAS's Result
BPPLAS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 260,086 255,484 269,564 204,789 196,961 174,722 162,480 36.72%
PBT 16,966 19,254 21,312 14,031 11,818 8,660 6,412 90.96%
Tax -3,968 -4,552 -4,600 -2,192 -1,477 -976 -800 189.99%
NP 12,998 14,702 16,712 11,839 10,341 7,684 5,612 74.78%
-
NP to SH 12,998 14,702 16,712 11,839 10,341 7,684 5,612 74.78%
-
Tax Rate 23.39% 23.64% 21.58% 15.62% 12.50% 11.27% 12.48% -
Total Cost 247,088 240,782 252,852 192,950 186,620 167,038 156,868 35.26%
-
Net Worth 115,330 116,510 112,854 109,309 0 106,855 104,325 6.89%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - 3,603 - - - -
Div Payout % - - - 30.44% - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 115,330 116,510 112,854 109,309 0 106,855 104,325 6.89%
NOSH 180,203 120,114 120,057 120,120 120,077 120,062 119,914 31.10%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 5.00% 5.75% 6.20% 5.78% 5.25% 4.40% 3.45% -
ROE 11.27% 12.62% 14.81% 10.83% 0.00% 7.19% 5.38% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 144.33 212.70 224.53 170.49 164.03 145.53 135.50 4.28%
EPS 7.21 12.24 13.92 6.57 5.75 6.40 4.68 33.28%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 0.64 0.97 0.94 0.91 0.00 0.89 0.87 -18.46%
Adjusted Per Share Value based on latest NOSH - 120,229
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 92.89 91.24 96.27 73.14 70.34 62.40 58.03 36.72%
EPS 4.64 5.25 5.97 4.23 3.69 2.74 2.00 74.98%
DPS 0.00 0.00 0.00 1.29 0.00 0.00 0.00 -
NAPS 0.4119 0.4161 0.4031 0.3904 0.00 0.3816 0.3726 6.89%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.45 0.71 0.54 0.65 0.71 0.98 1.07 -
P/RPS 0.31 0.33 0.24 0.38 0.43 0.67 0.79 -46.30%
P/EPS 6.24 5.80 3.88 6.60 8.24 15.31 22.86 -57.82%
EY 16.03 17.24 25.78 15.16 12.13 6.53 4.37 137.28%
DY 0.00 0.00 0.00 4.62 0.00 0.00 0.00 -
P/NAPS 0.70 0.73 0.57 0.71 0.00 1.10 1.23 -31.25%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 24/11/08 22/08/08 29/05/08 22/02/08 19/11/07 16/08/07 21/05/07 -
Price 0.40 0.43 0.69 0.50 0.76 0.83 1.08 -
P/RPS 0.28 0.20 0.31 0.29 0.46 0.57 0.80 -50.24%
P/EPS 5.55 3.51 4.96 5.07 8.82 12.97 23.08 -61.22%
EY 18.03 28.47 20.17 19.71 11.33 7.71 4.33 158.15%
DY 0.00 0.00 0.00 6.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.44 0.73 0.55 0.00 0.93 1.24 -36.24%

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