[BPPLAS] QoQ Cumulative Quarter Result on 30-Jun-2016 [#2]

Stock
[BPPLAS] BP PLASTICS HOLDING BHD
Announcement Date
12-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 89.88%
YoY- 40.18%
Quarter Report
Latest QR
Upcoming QR
BPPLAS's Result
BPPLAS's Financial Summary
View:
Show?
Cumulative Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 84,333 324,358 243,571 164,167 85,356 283,458 202,386 -44.18%
PBT 5,029 22,869 19,588 14,373 7,579 27,423 17,915 -57.09%
Tax -1,400 -5,002 -5,570 -3,400 -1,800 -5,344 -4,134 -51.38%
NP 3,629 17,867 14,018 10,973 5,779 22,079 13,781 -58.88%
-
NP to SH 3,629 17,867 14,018 10,973 5,779 22,079 13,781 -58.88%
-
Tax Rate 27.84% 21.87% 28.44% 23.66% 23.75% 19.49% 23.08% -
Total Cost 80,704 306,491 229,553 153,194 79,577 261,379 188,605 -43.18%
-
Net Worth 165,165 165,165 165,165 167,042 165,165 164,656 157,657 3.14%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div 3,753 15,015 11,261 7,507 3,753 14,968 9,384 -45.68%
Div Payout % 103.44% 84.04% 80.33% 68.42% 64.96% 67.80% 68.10% -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 165,165 165,165 165,165 167,042 165,165 164,656 157,657 3.14%
NOSH 187,688 187,688 187,688 187,688 187,688 187,110 187,688 0.00%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 4.30% 5.51% 5.76% 6.68% 6.77% 7.79% 6.81% -
ROE 2.20% 10.82% 8.49% 6.57% 3.50% 13.41% 8.74% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 44.93 172.82 129.77 87.47 45.48 151.49 107.83 -44.18%
EPS 1.93 9.52 7.47 5.85 3.08 11.80 7.37 -59.03%
DPS 2.00 8.00 6.00 4.00 2.00 8.00 5.00 -45.68%
NAPS 0.88 0.88 0.88 0.89 0.88 0.88 0.84 3.14%
Adjusted Per Share Value based on latest NOSH - 187,688
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 29.97 115.25 86.55 58.33 30.33 100.72 71.91 -44.17%
EPS 1.29 6.35 4.98 3.90 2.05 7.85 4.90 -58.88%
DPS 1.33 5.34 4.00 2.67 1.33 5.32 3.33 -45.73%
NAPS 0.5869 0.5869 0.5869 0.5935 0.5869 0.5851 0.5602 3.14%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 1.38 1.40 1.56 1.58 1.63 1.74 1.21 -
P/RPS 3.07 0.81 1.20 1.81 3.58 1.15 1.12 95.74%
P/EPS 71.37 14.71 20.89 27.03 52.94 14.75 16.48 165.45%
EY 1.40 6.80 4.79 3.70 1.89 6.78 6.07 -62.35%
DY 1.45 5.71 3.85 2.53 1.23 4.60 4.13 -50.20%
P/NAPS 1.57 1.59 1.77 1.78 1.85 1.98 1.44 5.92%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 26/05/17 24/02/17 18/11/16 12/08/16 20/05/16 15/02/16 13/11/15 -
Price 1.41 1.48 1.54 1.66 1.60 1.85 1.52 -
P/RPS 3.14 0.86 1.19 1.90 3.52 1.22 1.41 70.44%
P/EPS 72.92 15.55 20.62 28.39 51.96 15.68 20.70 131.34%
EY 1.37 6.43 4.85 3.52 1.92 6.38 4.83 -56.79%
DY 1.42 5.41 3.90 2.41 1.25 4.32 3.29 -42.85%
P/NAPS 1.60 1.68 1.75 1.87 1.82 2.10 1.81 -7.88%

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