[BPPLAS] QoQ Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[BPPLAS] BP PLASTICS HOLDING BHD
Announcement Date
24-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -8.93%
YoY- 20.02%
Quarter Report
Latest QR
Upcoming QR
BPPLAS's Result
BPPLAS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 220,756 220,117 218,878 208,280 175,219 166,437 152,156 28.07%
PBT 22,117 20,302 17,460 18,620 19,486 20,060 19,292 9.51%
Tax -4,985 -4,658 -4,060 -4,400 -3,872 -4,526 -5,040 -0.72%
NP 17,132 15,644 13,400 14,220 15,614 15,533 14,252 13.01%
-
NP to SH 17,132 15,644 13,400 14,220 15,614 15,533 14,252 13.01%
-
Tax Rate 22.54% 22.94% 23.25% 23.63% 19.87% 22.56% 26.12% -
Total Cost 203,624 204,473 205,478 194,060 159,605 150,904 137,904 29.57%
-
Net Worth 144,083 138,777 133,279 135,342 131,551 124,242 124,165 10.39%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 7,204 - - - 5,406 - - -
Div Payout % 42.05% - - - 34.62% - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 144,083 138,777 133,279 135,342 131,551 124,242 124,165 10.39%
NOSH 180,103 180,230 180,107 180,456 180,207 180,061 179,949 0.05%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 7.76% 7.11% 6.12% 6.83% 8.91% 9.33% 9.37% -
ROE 11.89% 11.27% 10.05% 10.51% 11.87% 12.50% 11.48% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 122.57 122.13 121.53 115.42 97.23 92.43 84.55 28.00%
EPS 9.51 8.68 7.44 7.88 8.67 8.63 7.92 12.93%
DPS 4.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 0.80 0.77 0.74 0.75 0.73 0.69 0.69 10.33%
Adjusted Per Share Value based on latest NOSH - 180,456
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 78.84 78.61 78.17 74.39 62.58 59.44 54.34 28.07%
EPS 6.12 5.59 4.79 5.08 5.58 5.55 5.09 13.03%
DPS 2.57 0.00 0.00 0.00 1.93 0.00 0.00 -
NAPS 0.5146 0.4956 0.476 0.4834 0.4698 0.4437 0.4434 10.40%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.59 0.57 0.58 0.62 0.56 0.57 0.41 -
P/RPS 0.48 0.47 0.48 0.54 0.58 0.62 0.48 0.00%
P/EPS 6.20 6.57 7.80 7.87 6.46 6.61 5.18 12.69%
EY 16.12 15.23 12.83 12.71 15.47 15.13 19.32 -11.34%
DY 6.78 0.00 0.00 0.00 5.36 0.00 0.00 -
P/NAPS 0.74 0.74 0.78 0.83 0.77 0.83 0.59 16.25%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 14/02/11 18/11/10 13/08/10 24/05/10 08/02/10 11/11/09 19/08/09 -
Price 0.63 0.57 0.60 0.62 0.61 0.58 0.54 -
P/RPS 0.51 0.47 0.49 0.54 0.63 0.63 0.64 -14.01%
P/EPS 6.62 6.57 8.06 7.87 7.04 6.72 6.82 -1.95%
EY 15.10 15.23 12.40 12.71 14.20 14.87 14.67 1.93%
DY 6.35 0.00 0.00 0.00 4.92 0.00 0.00 -
P/NAPS 0.79 0.74 0.81 0.83 0.84 0.84 0.78 0.85%

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