[BPPLAS] QoQ Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[BPPLAS] BP PLASTICS HOLDING BHD
Announcement Date
22-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 35.04%
YoY- 7.3%
Quarter Report
Latest QR
Upcoming QR
BPPLAS's Result
BPPLAS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 283,458 269,848 268,092 267,380 283,962 285,708 295,826 -2.79%
PBT 27,423 23,886 19,714 18,408 13,478 13,890 17,142 36.66%
Tax -5,344 -5,512 -4,058 -4,760 -3,371 -3,453 -4,306 15.44%
NP 22,079 18,374 15,656 13,648 10,107 10,437 12,836 43.41%
-
NP to SH 22,079 18,374 15,656 13,648 10,107 10,437 12,836 43.41%
-
Tax Rate 19.49% 23.08% 20.58% 25.86% 25.01% 24.86% 25.12% -
Total Cost 261,379 251,473 252,436 253,732 273,855 275,270 282,990 -5.14%
-
Net Worth 164,656 157,657 159,534 157,657 154,642 152,173 155,041 4.08%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 14,968 12,512 11,261 - 11,045 7,333 10,816 24.11%
Div Payout % 67.80% 68.10% 71.93% - 109.29% 70.26% 84.27% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 164,656 157,657 159,534 157,657 154,642 152,173 155,041 4.08%
NOSH 187,110 187,688 187,688 187,688 184,098 183,342 180,280 2.50%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 7.79% 6.81% 5.84% 5.10% 3.56% 3.65% 4.34% -
ROE 13.41% 11.65% 9.81% 8.66% 6.54% 6.86% 8.28% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 151.49 143.77 142.84 142.46 154.24 155.83 164.09 -5.17%
EPS 11.80 9.83 8.38 7.36 5.49 5.69 7.12 39.91%
DPS 8.00 6.67 6.00 0.00 6.00 4.00 6.00 21.07%
NAPS 0.88 0.84 0.85 0.84 0.84 0.83 0.86 1.54%
Adjusted Per Share Value based on latest NOSH - 187,688
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 100.72 95.88 95.26 95.01 100.90 101.52 105.11 -2.79%
EPS 7.85 6.53 5.56 4.85 3.59 3.71 4.56 43.49%
DPS 5.32 4.45 4.00 0.00 3.92 2.61 3.84 24.20%
NAPS 0.5851 0.5602 0.5669 0.5602 0.5495 0.5407 0.5509 4.08%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.74 1.21 0.90 0.90 0.755 0.92 0.75 -
P/RPS 1.15 0.84 0.63 0.63 0.49 0.59 0.46 83.89%
P/EPS 14.75 12.36 10.79 12.38 13.75 16.16 10.53 25.11%
EY 6.78 8.09 9.27 8.08 7.27 6.19 9.49 -20.03%
DY 4.60 5.51 6.67 0.00 7.95 4.35 8.00 -30.78%
P/NAPS 1.98 1.44 1.06 1.07 0.90 1.11 0.87 72.76%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 15/02/16 13/11/15 14/08/15 22/05/15 13/02/15 14/11/14 15/08/14 -
Price 1.85 1.52 0.97 0.94 0.88 0.905 0.965 -
P/RPS 1.22 1.06 0.68 0.66 0.57 0.58 0.59 62.09%
P/EPS 15.68 15.53 11.63 12.93 16.03 15.90 13.55 10.19%
EY 6.38 6.44 8.60 7.74 6.24 6.29 7.38 -9.22%
DY 4.32 4.39 6.19 0.00 6.82 4.42 6.22 -21.52%
P/NAPS 2.10 1.81 1.14 1.12 1.05 1.09 1.12 51.88%

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