[BPPLAS] QoQ Cumulative Quarter Result on 31-Dec-2014 [#4]

Stock
[BPPLAS] BP PLASTICS HOLDING BHD
Announcement Date
13-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 29.11%
YoY- 0.11%
Quarter Report
Latest QR
Upcoming QR
BPPLAS's Result
BPPLAS's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 202,386 134,046 66,845 283,962 214,281 147,913 72,429 98.26%
PBT 17,915 9,857 4,602 13,478 10,418 8,571 4,253 160.59%
Tax -4,134 -2,029 -1,190 -3,371 -2,590 -2,153 -1,073 145.55%
NP 13,781 7,828 3,412 10,107 7,828 6,418 3,180 165.57%
-
NP to SH 13,781 7,828 3,412 10,107 7,828 6,418 3,180 165.57%
-
Tax Rate 23.08% 20.58% 25.86% 25.01% 24.86% 25.12% 25.23% -
Total Cost 188,605 126,218 63,433 273,855 206,453 141,495 69,249 94.90%
-
Net Worth 157,657 159,534 157,657 154,642 152,173 155,041 150,915 2.95%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 9,384 5,630 - 11,045 5,500 5,408 - -
Div Payout % 68.10% 71.93% - 109.29% 70.26% 84.27% - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 157,657 159,534 157,657 154,642 152,173 155,041 150,915 2.95%
NOSH 187,688 187,688 187,688 184,098 183,342 180,280 179,661 2.95%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 6.81% 5.84% 5.10% 3.56% 3.65% 4.34% 4.39% -
ROE 8.74% 4.91% 2.16% 6.54% 5.14% 4.14% 2.11% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 107.83 71.42 35.61 154.24 116.88 82.05 40.31 92.58%
EPS 7.37 4.19 1.84 5.49 4.27 3.56 1.77 158.59%
DPS 5.00 3.00 0.00 6.00 3.00 3.00 0.00 -
NAPS 0.84 0.85 0.84 0.84 0.83 0.86 0.84 0.00%
Adjusted Per Share Value based on latest NOSH - 187,688
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 71.91 47.63 23.75 100.90 76.14 52.56 25.74 98.23%
EPS 4.90 2.78 1.21 3.59 2.78 2.28 1.13 165.67%
DPS 3.33 2.00 0.00 3.92 1.95 1.92 0.00 -
NAPS 0.5602 0.5669 0.5602 0.5495 0.5407 0.5509 0.5362 2.95%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 1.21 0.90 0.90 0.755 0.92 0.75 0.665 -
P/RPS 1.12 1.26 2.53 0.49 0.79 0.91 1.65 -22.74%
P/EPS 16.48 21.58 49.51 13.75 21.55 21.07 37.57 -42.23%
EY 6.07 4.63 2.02 7.27 4.64 4.75 2.66 73.24%
DY 4.13 3.33 0.00 7.95 3.26 4.00 0.00 -
P/NAPS 1.44 1.06 1.07 0.90 1.11 0.87 0.79 49.16%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 13/11/15 14/08/15 22/05/15 13/02/15 14/11/14 15/08/14 23/05/14 -
Price 1.52 0.97 0.94 0.88 0.905 0.965 0.77 -
P/RPS 1.41 1.36 2.64 0.57 0.77 1.18 1.91 -18.30%
P/EPS 20.70 23.26 51.71 16.03 21.20 27.11 43.50 -39.02%
EY 4.83 4.30 1.93 6.24 4.72 3.69 2.30 63.91%
DY 3.29 3.09 0.00 6.82 3.31 3.11 0.00 -
P/NAPS 1.81 1.14 1.12 1.05 1.09 1.12 0.92 56.94%

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