[BPPLAS] QoQ Cumulative Quarter Result on 31-Dec-2015 [#4]

Stock
[BPPLAS] BP PLASTICS HOLDING BHD
Announcement Date
15-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 60.21%
YoY- 118.45%
Quarter Report
Latest QR
Upcoming QR
BPPLAS's Result
BPPLAS's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 243,571 164,167 85,356 283,458 202,386 134,046 66,845 136.23%
PBT 19,588 14,373 7,579 27,423 17,915 9,857 4,602 161.94%
Tax -5,570 -3,400 -1,800 -5,344 -4,134 -2,029 -1,190 179.03%
NP 14,018 10,973 5,779 22,079 13,781 7,828 3,412 155.85%
-
NP to SH 14,018 10,973 5,779 22,079 13,781 7,828 3,412 155.85%
-
Tax Rate 28.44% 23.66% 23.75% 19.49% 23.08% 20.58% 25.86% -
Total Cost 229,553 153,194 79,577 261,379 188,605 126,218 63,433 135.15%
-
Net Worth 165,165 167,042 165,165 164,656 157,657 159,534 157,657 3.14%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 11,261 7,507 3,753 14,968 9,384 5,630 - -
Div Payout % 80.33% 68.42% 64.96% 67.80% 68.10% 71.93% - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 165,165 167,042 165,165 164,656 157,657 159,534 157,657 3.14%
NOSH 187,688 187,688 187,688 187,110 187,688 187,688 187,688 0.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 5.76% 6.68% 6.77% 7.79% 6.81% 5.84% 5.10% -
ROE 8.49% 6.57% 3.50% 13.41% 8.74% 4.91% 2.16% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 129.77 87.47 45.48 151.49 107.83 71.42 35.61 136.25%
EPS 7.47 5.85 3.08 11.80 7.37 4.19 1.84 153.84%
DPS 6.00 4.00 2.00 8.00 5.00 3.00 0.00 -
NAPS 0.88 0.89 0.88 0.88 0.84 0.85 0.84 3.14%
Adjusted Per Share Value based on latest NOSH - 187,688
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 86.99 58.63 30.48 101.23 72.28 47.87 23.87 136.25%
EPS 5.01 3.92 2.06 7.89 4.92 2.80 1.22 155.78%
DPS 4.02 2.68 1.34 5.35 3.35 2.01 0.00 -
NAPS 0.5899 0.5966 0.5899 0.5881 0.5631 0.5698 0.5631 3.13%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 1.56 1.58 1.63 1.74 1.21 0.90 0.90 -
P/RPS 1.20 1.81 3.58 1.15 1.12 1.26 2.53 -39.09%
P/EPS 20.89 27.03 52.94 14.75 16.48 21.58 49.51 -43.65%
EY 4.79 3.70 1.89 6.78 6.07 4.63 2.02 77.54%
DY 3.85 2.53 1.23 4.60 4.13 3.33 0.00 -
P/NAPS 1.77 1.78 1.85 1.98 1.44 1.06 1.07 39.74%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 18/11/16 12/08/16 20/05/16 15/02/16 13/11/15 14/08/15 22/05/15 -
Price 1.54 1.66 1.60 1.85 1.52 0.97 0.94 -
P/RPS 1.19 1.90 3.52 1.22 1.41 1.36 2.64 -41.12%
P/EPS 20.62 28.39 51.96 15.68 20.70 23.26 51.71 -45.73%
EY 4.85 3.52 1.92 6.38 4.83 4.30 1.93 84.52%
DY 3.90 2.41 1.25 4.32 3.29 3.09 0.00 -
P/NAPS 1.75 1.87 1.82 2.10 1.81 1.14 1.12 34.54%

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