[BPPLAS] QoQ Annualized Quarter Result on 31-Dec-2016 [#4]

Stock
[BPPLAS] BP PLASTICS HOLDING BHD
Announcement Date
24-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- -4.41%
YoY- -19.08%
Quarter Report
Latest QR
Upcoming QR
BPPLAS's Result
BPPLAS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 324,054 316,332 337,332 324,358 324,761 328,334 341,424 -3.41%
PBT 14,380 14,376 20,116 22,869 26,117 28,746 30,316 -39.15%
Tax -1,692 -3,862 -5,600 -5,002 -7,426 -6,800 -7,200 -61.88%
NP 12,688 10,514 14,516 17,867 18,690 21,946 23,116 -32.93%
-
NP to SH 12,688 10,514 14,516 17,867 18,690 21,946 23,116 -32.93%
-
Tax Rate 11.77% 26.86% 27.84% 21.87% 28.43% 23.66% 23.75% -
Total Cost 311,366 305,818 322,816 306,491 306,070 306,388 318,308 -1.45%
-
Net Worth 167,042 163,288 165,165 165,157 165,165 167,042 165,165 0.75%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 10,010 7,507 15,015 15,014 15,015 15,015 15,015 -23.66%
Div Payout % 78.89% 71.40% 103.44% 84.03% 80.33% 68.42% 64.96% -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 167,042 163,288 165,165 165,157 165,165 167,042 165,165 0.75%
NOSH 187,688 187,688 187,688 187,678 187,688 187,688 187,688 0.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 3.92% 3.32% 4.30% 5.51% 5.76% 6.68% 6.77% -
ROE 7.60% 6.44% 8.79% 10.82% 11.32% 13.14% 14.00% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 172.66 168.54 179.73 172.83 173.03 174.94 181.91 -3.41%
EPS 6.76 5.60 7.72 9.52 9.96 11.70 12.32 -32.95%
DPS 5.33 4.00 8.00 8.00 8.00 8.00 8.00 -23.69%
NAPS 0.89 0.87 0.88 0.88 0.88 0.89 0.88 0.75%
Adjusted Per Share Value based on latest NOSH - 187,688
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 115.73 112.98 120.48 115.84 115.99 117.26 121.94 -3.42%
EPS 4.53 3.75 5.18 6.38 6.68 7.84 8.26 -32.97%
DPS 3.58 2.68 5.36 5.36 5.36 5.36 5.36 -23.57%
NAPS 0.5966 0.5832 0.5899 0.5898 0.5899 0.5966 0.5899 0.75%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 1.15 1.42 1.38 1.40 1.56 1.58 1.63 -
P/RPS 0.67 0.84 0.77 0.81 0.90 0.90 0.90 -17.84%
P/EPS 17.01 25.35 17.84 14.71 15.67 13.51 13.23 18.22%
EY 5.88 3.94 5.60 6.80 6.38 7.40 7.56 -15.41%
DY 4.64 2.82 5.80 5.71 5.13 5.06 4.91 -3.69%
P/NAPS 1.29 1.63 1.57 1.59 1.77 1.78 1.85 -21.34%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 28/11/17 22/08/17 26/05/17 24/02/17 18/11/16 12/08/16 20/05/16 -
Price 1.16 1.36 1.41 1.48 1.54 1.66 1.60 -
P/RPS 0.67 0.81 0.78 0.86 0.89 0.95 0.88 -16.60%
P/EPS 17.16 24.28 18.23 15.55 15.46 14.20 12.99 20.37%
EY 5.83 4.12 5.49 6.43 6.47 7.04 7.70 -16.91%
DY 4.60 2.94 5.67 5.41 5.19 4.82 5.00 -5.40%
P/NAPS 1.30 1.56 1.60 1.68 1.75 1.87 1.82 -20.07%

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