[BPPLAS] QoQ Annualized Quarter Result on 31-Mar-2008 [#1]

Stock
[BPPLAS] BP PLASTICS HOLDING BHD
Announcement Date
29-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 41.16%
YoY- 197.79%
Quarter Report
Latest QR
Upcoming QR
BPPLAS's Result
BPPLAS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 233,344 260,086 255,484 269,564 204,789 196,961 174,722 21.16%
PBT 16,080 16,966 19,254 21,312 14,031 11,818 8,660 50.78%
Tax -4,343 -3,968 -4,552 -4,600 -2,192 -1,477 -976 169.31%
NP 11,737 12,998 14,702 16,712 11,839 10,341 7,684 32.46%
-
NP to SH 11,737 12,998 14,702 16,712 11,839 10,341 7,684 32.46%
-
Tax Rate 27.01% 23.39% 23.64% 21.58% 15.62% 12.50% 11.27% -
Total Cost 221,607 247,088 240,782 252,852 192,950 186,620 167,038 20.63%
-
Net Worth 117,009 115,330 116,510 112,854 109,309 0 106,855 6.20%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 3,600 - - - 3,603 - - -
Div Payout % 30.67% - - - 30.44% - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 117,009 115,330 116,510 112,854 109,309 0 106,855 6.20%
NOSH 180,015 180,203 120,114 120,057 120,120 120,077 120,062 30.83%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 5.03% 5.00% 5.75% 6.20% 5.78% 5.25% 4.40% -
ROE 10.03% 11.27% 12.62% 14.81% 10.83% 0.00% 7.19% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 129.62 144.33 212.70 224.53 170.49 164.03 145.53 -7.39%
EPS 6.52 7.21 12.24 13.92 6.57 5.75 6.40 1.24%
DPS 2.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 0.65 0.64 0.97 0.94 0.91 0.00 0.89 -18.82%
Adjusted Per Share Value based on latest NOSH - 120,057
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 83.34 92.89 91.24 96.27 73.14 70.34 62.40 21.17%
EPS 4.19 4.64 5.25 5.97 4.23 3.69 2.74 32.56%
DPS 1.29 0.00 0.00 0.00 1.29 0.00 0.00 -
NAPS 0.4179 0.4119 0.4161 0.4031 0.3904 0.00 0.3816 6.21%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.39 0.45 0.71 0.54 0.65 0.71 0.98 -
P/RPS 0.30 0.31 0.33 0.24 0.38 0.43 0.67 -41.32%
P/EPS 5.98 6.24 5.80 3.88 6.60 8.24 15.31 -46.41%
EY 16.72 16.03 17.24 25.78 15.16 12.13 6.53 86.62%
DY 5.13 0.00 0.00 0.00 4.62 0.00 0.00 -
P/NAPS 0.60 0.70 0.73 0.57 0.71 0.00 1.10 -33.11%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 23/02/09 24/11/08 22/08/08 29/05/08 22/02/08 19/11/07 16/08/07 -
Price 0.36 0.40 0.43 0.69 0.50 0.76 0.83 -
P/RPS 0.28 0.28 0.20 0.31 0.29 0.46 0.57 -37.60%
P/EPS 5.52 5.55 3.51 4.96 5.07 8.82 12.97 -43.27%
EY 18.11 18.03 28.47 20.17 19.71 11.33 7.71 76.24%
DY 5.56 0.00 0.00 0.00 6.00 0.00 0.00 -
P/NAPS 0.55 0.63 0.44 0.73 0.55 0.00 0.93 -29.43%

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