[BPPLAS] QoQ Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[BPPLAS] BP PLASTICS HOLDING BHD
Announcement Date
21-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 1.43%
YoY- 4.46%
Quarter Report
Latest QR
Upcoming QR
BPPLAS's Result
BPPLAS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 285,708 295,826 289,716 241,004 234,192 214,282 206,076 24.31%
PBT 13,890 17,142 17,012 13,550 13,134 13,052 11,840 11.22%
Tax -3,453 -4,306 -4,292 -3,449 -3,181 -3,286 -3,080 7.91%
NP 10,437 12,836 12,720 10,101 9,953 9,766 8,760 12.37%
-
NP to SH 10,437 12,836 12,720 10,096 9,953 9,766 8,760 12.37%
-
Tax Rate 24.86% 25.12% 25.23% 25.45% 24.22% 25.18% 26.01% -
Total Cost 275,270 282,990 276,996 230,903 224,238 204,516 197,316 24.82%
-
Net Worth 152,173 155,041 150,915 152,969 151,098 157,657 152,581 -0.17%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 7,333 10,816 - 8,998 4,796 7,507 - -
Div Payout % 70.26% 84.27% - 89.13% 48.19% 76.87% - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 152,173 155,041 150,915 152,969 151,098 157,657 152,581 -0.17%
NOSH 183,342 180,280 179,661 179,964 179,879 187,688 179,508 1.41%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 3.65% 4.34% 4.39% 4.19% 4.25% 4.56% 4.25% -
ROE 6.86% 8.28% 8.43% 6.60% 6.59% 6.19% 5.74% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 155.83 164.09 161.26 133.92 130.19 114.17 114.80 22.57%
EPS 5.69 7.12 7.08 5.61 5.53 5.42 4.88 10.76%
DPS 4.00 6.00 0.00 5.00 2.67 4.00 0.00 -
NAPS 0.83 0.86 0.84 0.85 0.84 0.84 0.85 -1.57%
Adjusted Per Share Value based on latest NOSH - 180,202
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 101.52 105.11 102.94 85.63 83.21 76.14 73.22 24.31%
EPS 3.71 4.56 4.52 3.59 3.54 3.47 3.11 12.46%
DPS 2.61 3.84 0.00 3.20 1.70 2.67 0.00 -
NAPS 0.5407 0.5509 0.5362 0.5435 0.5369 0.5602 0.5422 -0.18%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.92 0.75 0.665 0.65 0.61 0.615 0.59 -
P/RPS 0.59 0.46 0.41 0.49 0.47 0.54 0.51 10.19%
P/EPS 16.16 10.53 9.39 11.59 11.02 11.82 12.09 21.32%
EY 6.19 9.49 10.65 8.63 9.07 8.46 8.27 -17.54%
DY 4.35 8.00 0.00 7.69 4.37 6.50 0.00 -
P/NAPS 1.11 0.87 0.79 0.76 0.73 0.73 0.69 37.25%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 14/11/14 15/08/14 23/05/14 21/02/14 15/11/13 19/08/13 29/05/13 -
Price 0.905 0.965 0.77 0.65 0.625 0.61 0.63 -
P/RPS 0.58 0.59 0.48 0.49 0.48 0.53 0.55 3.60%
P/EPS 15.90 13.55 10.88 11.59 11.30 11.72 12.91 14.88%
EY 6.29 7.38 9.19 8.63 8.85 8.53 7.75 -12.97%
DY 4.42 6.22 0.00 7.69 4.27 6.56 0.00 -
P/NAPS 1.09 1.12 0.92 0.76 0.74 0.73 0.74 29.42%

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