[BPPLAS] QoQ Annualized Quarter Result on 31-Dec-2010 [#4]

Stock
[BPPLAS] BP PLASTICS HOLDING BHD
Announcement Date
14-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 9.51%
YoY- 9.72%
Quarter Report
Latest QR
Upcoming QR
BPPLAS's Result
BPPLAS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 221,765 231,148 227,860 220,756 220,117 218,878 208,280 4.26%
PBT 17,029 18,318 18,324 22,117 20,302 17,460 18,620 -5.77%
Tax -2,021 -2,372 -2,360 -4,985 -4,658 -4,060 -4,400 -40.44%
NP 15,008 15,946 15,964 17,132 15,644 13,400 14,220 3.65%
-
NP to SH 15,008 15,946 15,964 17,132 15,644 13,400 14,220 3.65%
-
Tax Rate 11.87% 12.95% 12.88% 22.54% 22.94% 23.25% 23.63% -
Total Cost 206,757 215,202 211,896 203,624 204,473 205,478 194,060 4.31%
-
Net Worth 147,678 143,981 140,224 144,083 138,777 133,279 135,342 5.98%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 4,802 7,199 - 7,204 - - - -
Div Payout % 32.00% 45.15% - 42.05% - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 147,678 143,981 140,224 144,083 138,777 133,279 135,342 5.98%
NOSH 180,096 179,977 179,774 180,103 180,230 180,107 180,456 -0.13%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 6.77% 6.90% 7.01% 7.76% 7.11% 6.12% 6.83% -
ROE 10.16% 11.08% 11.38% 11.89% 11.27% 10.05% 10.51% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 123.14 128.43 126.75 122.57 122.13 121.53 115.42 4.40%
EPS 8.33 8.86 8.88 9.51 8.68 7.44 7.88 3.76%
DPS 2.67 4.00 0.00 4.00 0.00 0.00 0.00 -
NAPS 0.82 0.80 0.78 0.80 0.77 0.74 0.75 6.12%
Adjusted Per Share Value based on latest NOSH - 179,839
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 79.20 82.55 81.38 78.84 78.61 78.17 74.39 4.26%
EPS 5.36 5.69 5.70 6.12 5.59 4.79 5.08 3.63%
DPS 1.72 2.57 0.00 2.57 0.00 0.00 0.00 -
NAPS 0.5274 0.5142 0.5008 0.5146 0.4956 0.476 0.4834 5.97%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.60 0.63 0.62 0.59 0.57 0.58 0.62 -
P/RPS 0.49 0.49 0.49 0.48 0.47 0.48 0.54 -6.26%
P/EPS 7.20 7.11 6.98 6.20 6.57 7.80 7.87 -5.75%
EY 13.89 14.06 14.32 16.12 15.23 12.83 12.71 6.09%
DY 4.44 6.35 0.00 6.78 0.00 0.00 0.00 -
P/NAPS 0.73 0.79 0.79 0.74 0.74 0.78 0.83 -8.19%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 25/11/11 12/08/11 23/05/11 14/02/11 18/11/10 13/08/10 24/05/10 -
Price 0.60 0.60 0.62 0.63 0.57 0.60 0.62 -
P/RPS 0.49 0.47 0.49 0.51 0.47 0.49 0.54 -6.26%
P/EPS 7.20 6.77 6.98 6.62 6.57 8.06 7.87 -5.75%
EY 13.89 14.77 14.32 15.10 15.23 12.40 12.71 6.09%
DY 4.44 6.67 0.00 6.35 0.00 0.00 0.00 -
P/NAPS 0.73 0.75 0.79 0.79 0.74 0.81 0.83 -8.19%

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