[BPPLAS] QoQ Cumulative Quarter Result on 31-Dec-2011 [#4]

Stock
[BPPLAS] BP PLASTICS HOLDING BHD
Announcement Date
21-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 37.96%
YoY- -9.36%
Quarter Report
Latest QR
Upcoming QR
BPPLAS's Result
BPPLAS's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 162,613 109,569 53,169 222,161 166,324 115,574 56,965 100.84%
PBT 10,211 6,681 3,230 17,459 12,772 9,159 4,581 70.38%
Tax -2,538 -1,692 -846 -1,930 -1,516 -1,186 -590 163.79%
NP 7,673 4,989 2,384 15,529 11,256 7,973 3,991 54.43%
-
NP to SH 7,673 4,989 2,384 15,529 11,256 7,973 3,991 54.43%
-
Tax Rate 24.86% 25.33% 26.19% 11.05% 11.87% 12.95% 12.88% -
Total Cost 154,940 104,580 50,785 206,632 155,068 107,601 52,974 104.11%
-
Net Worth 151,278 149,471 148,096 147,723 147,678 143,981 140,224 5.17%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 3,601 - - 7,206 3,601 3,599 - -
Div Payout % 46.94% - - 46.40% 32.00% 45.15% - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 151,278 149,471 148,096 147,723 147,678 143,981 140,224 5.17%
NOSH 180,093 180,086 180,606 180,150 180,096 179,977 179,774 0.11%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 4.72% 4.55% 4.48% 6.99% 6.77% 6.90% 7.01% -
ROE 5.07% 3.34% 1.61% 10.51% 7.62% 5.54% 2.85% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 90.29 60.84 29.44 123.32 92.35 64.22 31.69 100.59%
EPS 4.26 2.77 1.32 8.62 6.25 4.43 2.22 54.23%
DPS 2.00 0.00 0.00 4.00 2.00 2.00 0.00 -
NAPS 0.84 0.83 0.82 0.82 0.82 0.80 0.78 5.05%
Adjusted Per Share Value based on latest NOSH - 180,295
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 57.76 38.92 18.89 78.91 59.08 41.05 20.23 100.87%
EPS 2.73 1.77 0.85 5.52 4.00 2.83 1.42 54.43%
DPS 1.28 0.00 0.00 2.56 1.28 1.28 0.00 -
NAPS 0.5373 0.5309 0.526 0.5247 0.5246 0.5114 0.4981 5.16%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.60 0.63 0.64 0.60 0.60 0.63 0.62 -
P/RPS 0.66 1.04 2.17 0.49 0.65 0.98 1.96 -51.50%
P/EPS 14.08 22.74 48.48 6.96 9.60 14.22 27.93 -36.57%
EY 7.10 4.40 2.06 14.37 10.42 7.03 3.58 57.65%
DY 3.33 0.00 0.00 6.67 3.33 3.17 0.00 -
P/NAPS 0.71 0.76 0.78 0.73 0.73 0.79 0.79 -6.85%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 19/11/12 27/08/12 29/05/12 21/02/12 25/11/11 12/08/11 23/05/11 -
Price 0.60 0.63 0.61 0.69 0.60 0.60 0.62 -
P/RPS 0.66 1.04 2.07 0.56 0.65 0.93 1.96 -51.50%
P/EPS 14.08 22.74 46.21 8.00 9.60 13.54 27.93 -36.57%
EY 7.10 4.40 2.16 12.49 10.42 7.38 3.58 57.65%
DY 3.33 0.00 0.00 5.80 3.33 3.33 0.00 -
P/NAPS 0.71 0.76 0.74 0.84 0.73 0.75 0.79 -6.85%

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