[BPPLAS] QoQ Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock
[BPPLAS] BP PLASTICS HOLDING BHD
Announcement Date
14-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 21.97%
YoY- 4.86%
Quarter Report
Latest QR
Upcoming QR
BPPLAS's Result
BPPLAS's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 134,046 66,845 283,962 214,281 147,913 72,429 241,004 -32.44%
PBT 9,857 4,602 13,478 10,418 8,571 4,253 13,550 -19.16%
Tax -2,029 -1,190 -3,371 -2,590 -2,153 -1,073 -3,449 -29.85%
NP 7,828 3,412 10,107 7,828 6,418 3,180 10,101 -15.66%
-
NP to SH 7,828 3,412 10,107 7,828 6,418 3,180 10,096 -15.64%
-
Tax Rate 20.58% 25.86% 25.01% 24.86% 25.12% 25.23% 25.45% -
Total Cost 126,218 63,433 273,855 206,453 141,495 69,249 230,903 -33.21%
-
Net Worth 159,534 157,657 154,642 152,173 155,041 150,915 152,969 2.84%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 5,630 - 11,045 5,500 5,408 - 8,998 -26.90%
Div Payout % 71.93% - 109.29% 70.26% 84.27% - 89.13% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 159,534 157,657 154,642 152,173 155,041 150,915 152,969 2.84%
NOSH 187,688 187,688 184,098 183,342 180,280 179,661 179,964 2.84%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 5.84% 5.10% 3.56% 3.65% 4.34% 4.39% 4.19% -
ROE 4.91% 2.16% 6.54% 5.14% 4.14% 2.11% 6.60% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 71.42 35.61 154.24 116.88 82.05 40.31 133.92 -34.31%
EPS 4.19 1.84 5.49 4.27 3.56 1.77 5.61 -17.72%
DPS 3.00 0.00 6.00 3.00 3.00 0.00 5.00 -28.92%
NAPS 0.85 0.84 0.84 0.83 0.86 0.84 0.85 0.00%
Adjusted Per Share Value based on latest NOSH - 183,342
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 47.87 23.87 101.41 76.53 52.83 25.87 86.07 -32.44%
EPS 2.80 1.22 3.61 2.80 2.29 1.14 3.61 -15.62%
DPS 2.01 0.00 3.94 1.96 1.93 0.00 3.21 -26.87%
NAPS 0.5698 0.5631 0.5523 0.5435 0.5537 0.539 0.5463 2.85%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.90 0.90 0.755 0.92 0.75 0.665 0.65 -
P/RPS 1.26 2.53 0.49 0.79 0.91 1.65 0.49 88.01%
P/EPS 21.58 49.51 13.75 21.55 21.07 37.57 11.59 51.52%
EY 4.63 2.02 7.27 4.64 4.75 2.66 8.63 -34.04%
DY 3.33 0.00 7.95 3.26 4.00 0.00 7.69 -42.85%
P/NAPS 1.06 1.07 0.90 1.11 0.87 0.79 0.76 24.90%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 14/08/15 22/05/15 13/02/15 14/11/14 15/08/14 23/05/14 21/02/14 -
Price 0.97 0.94 0.88 0.905 0.965 0.77 0.65 -
P/RPS 1.36 2.64 0.57 0.77 1.18 1.91 0.49 97.86%
P/EPS 23.26 51.71 16.03 21.20 27.11 43.50 11.59 59.30%
EY 4.30 1.93 6.24 4.72 3.69 2.30 8.63 -37.23%
DY 3.09 0.00 6.82 3.31 3.11 0.00 7.69 -45.63%
P/NAPS 1.14 1.12 1.05 1.09 1.12 0.92 0.76 31.13%

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