[BPPLAS] QoQ Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock
[BPPLAS] BP PLASTICS HOLDING BHD
Announcement Date
27-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 109.27%
YoY- -37.43%
Quarter Report
Latest QR
Upcoming QR
BPPLAS's Result
BPPLAS's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 51,519 220,284 162,613 109,569 53,169 222,161 166,324 -54.18%
PBT 2,960 12,972 10,211 6,681 3,230 17,459 12,772 -62.23%
Tax -770 -3,307 -2,538 -1,692 -846 -1,930 -1,516 -36.31%
NP 2,190 9,665 7,673 4,989 2,384 15,529 11,256 -66.38%
-
NP to SH 2,190 9,665 7,673 4,989 2,384 15,529 11,256 -66.38%
-
Tax Rate 26.01% 25.49% 24.86% 25.33% 26.19% 11.05% 11.87% -
Total Cost 49,329 210,619 154,940 104,580 50,785 206,632 155,068 -53.36%
-
Net Worth 152,581 151,400 151,278 149,471 148,096 147,723 147,678 2.19%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - 7,209 3,601 - - 7,206 3,601 -
Div Payout % - 74.59% 46.94% - - 46.40% 32.00% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 152,581 151,400 151,278 149,471 148,096 147,723 147,678 2.19%
NOSH 179,508 180,238 180,093 180,086 180,606 180,150 180,096 -0.21%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 4.25% 4.39% 4.72% 4.55% 4.48% 6.99% 6.77% -
ROE 1.44% 6.38% 5.07% 3.34% 1.61% 10.51% 7.62% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 28.70 122.22 90.29 60.84 29.44 123.32 92.35 -54.08%
EPS 1.22 5.37 4.26 2.77 1.32 8.62 6.25 -66.31%
DPS 0.00 4.00 2.00 0.00 0.00 4.00 2.00 -
NAPS 0.85 0.84 0.84 0.83 0.82 0.82 0.82 2.42%
Adjusted Per Share Value based on latest NOSH - 180,086
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 18.40 78.67 58.08 39.13 18.99 79.34 59.40 -54.18%
EPS 0.78 3.45 2.74 1.78 0.85 5.55 4.02 -66.45%
DPS 0.00 2.57 1.29 0.00 0.00 2.57 1.29 -
NAPS 0.5449 0.5407 0.5403 0.5338 0.5289 0.5276 0.5274 2.19%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.59 0.65 0.60 0.63 0.64 0.60 0.60 -
P/RPS 2.06 0.53 0.66 1.04 2.17 0.49 0.65 115.60%
P/EPS 48.36 12.12 14.08 22.74 48.48 6.96 9.60 193.57%
EY 2.07 8.25 7.10 4.40 2.06 14.37 10.42 -65.92%
DY 0.00 6.15 3.33 0.00 0.00 6.67 3.33 -
P/NAPS 0.69 0.77 0.71 0.76 0.78 0.73 0.73 -3.68%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/05/13 25/02/13 19/11/12 27/08/12 29/05/12 21/02/12 25/11/11 -
Price 0.63 0.605 0.60 0.63 0.61 0.69 0.60 -
P/RPS 2.20 0.50 0.66 1.04 2.07 0.56 0.65 125.26%
P/EPS 51.64 11.28 14.08 22.74 46.21 8.00 9.60 206.68%
EY 1.94 8.86 7.10 4.40 2.16 12.49 10.42 -67.36%
DY 0.00 6.61 3.33 0.00 0.00 5.80 3.33 -
P/NAPS 0.74 0.72 0.71 0.76 0.74 0.84 0.73 0.91%

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