[BPPLAS] QoQ Cumulative Quarter Result on 30-Jun-2006 [#2]

Stock
[BPPLAS] BP PLASTICS HOLDING BHD
Announcement Date
22-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 108.32%
YoY- 13.02%
Quarter Report
Latest QR
Upcoming QR
BPPLAS's Result
BPPLAS's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 40,620 200,154 155,475 100,282 48,058 160,039 118,214 -50.97%
PBT 1,603 20,962 17,987 12,658 6,145 23,384 17,795 -79.93%
Tax -200 -1,917 -1,829 -1,594 -834 -2,891 -1,796 -76.88%
NP 1,403 19,045 16,158 11,064 5,311 20,493 15,999 -80.29%
-
NP to SH 1,403 19,045 16,158 11,064 5,311 20,493 15,999 -80.29%
-
Tax Rate 12.48% 9.15% 10.17% 12.59% 13.57% 12.36% 10.09% -
Total Cost 39,217 181,109 139,317 89,218 42,747 139,546 102,215 -47.23%
-
Net Worth 104,325 103,302 99,636 94,799 91,114 85,635 83,019 16.46%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - 6,005 - - - 5,946 - -
Div Payout % - 31.54% - - - 29.02% - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 104,325 103,302 99,636 94,799 91,114 85,635 83,019 16.46%
NOSH 119,914 120,118 120,044 119,999 119,887 118,937 118,598 0.73%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 3.45% 9.52% 10.39% 11.03% 11.05% 12.81% 13.53% -
ROE 1.34% 18.44% 16.22% 11.67% 5.83% 23.93% 19.27% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 33.87 166.63 129.51 83.57 40.09 134.56 99.68 -51.33%
EPS 1.17 15.86 13.46 9.22 4.43 17.23 13.49 -80.43%
DPS 0.00 5.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 0.87 0.86 0.83 0.79 0.76 0.72 0.70 15.61%
Adjusted Per Share Value based on latest NOSH - 120,104
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 14.51 71.48 55.53 35.82 17.16 57.16 42.22 -50.96%
EPS 0.50 6.80 5.77 3.95 1.90 7.32 5.71 -80.31%
DPS 0.00 2.14 0.00 0.00 0.00 2.12 0.00 -
NAPS 0.3726 0.3689 0.3558 0.3386 0.3254 0.3058 0.2965 16.46%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 1.07 1.15 1.14 1.19 1.20 0.93 0.95 -
P/RPS 3.16 0.69 0.88 1.42 2.99 0.69 0.95 122.99%
P/EPS 91.45 7.25 8.47 12.91 27.09 5.40 7.04 453.45%
EY 1.09 13.79 11.81 7.75 3.69 18.53 14.20 -81.96%
DY 0.00 4.35 0.00 0.00 0.00 5.38 0.00 -
P/NAPS 1.23 1.34 1.37 1.51 1.58 1.29 1.36 -6.48%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 21/05/07 13/02/07 24/11/06 22/08/06 04/05/06 20/02/06 14/11/05 -
Price 1.08 1.19 1.23 1.13 1.36 1.14 0.94 -
P/RPS 3.19 0.71 0.95 1.35 3.39 0.85 0.94 125.99%
P/EPS 92.31 7.51 9.14 12.26 30.70 6.62 6.97 460.65%
EY 1.08 13.32 10.94 8.16 3.26 15.11 14.35 -82.20%
DY 0.00 4.20 0.00 0.00 0.00 4.39 0.00 -
P/NAPS 1.24 1.38 1.48 1.43 1.79 1.58 1.34 -5.04%

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