[BPPLAS] QoQ Cumulative Quarter Result on 31-Dec-2016 [#4]

Stock
[BPPLAS] BP PLASTICS HOLDING BHD
Announcement Date
24-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 27.46%
YoY- -19.08%
Quarter Report
Latest QR
Upcoming QR
BPPLAS's Result
BPPLAS's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 243,041 158,166 84,333 324,358 243,571 164,167 85,356 100.76%
PBT 10,785 7,188 5,029 22,869 19,588 14,373 7,579 26.48%
Tax -1,269 -1,931 -1,400 -5,002 -5,570 -3,400 -1,800 -20.77%
NP 9,516 5,257 3,629 17,867 14,018 10,973 5,779 39.40%
-
NP to SH 9,516 5,257 3,629 17,867 14,018 10,973 5,779 39.40%
-
Tax Rate 11.77% 26.86% 27.84% 21.87% 28.44% 23.66% 23.75% -
Total Cost 233,525 152,909 80,704 306,491 229,553 153,194 79,577 104.83%
-
Net Worth 167,042 163,288 165,165 165,165 165,165 167,042 165,165 0.75%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 7,507 3,753 3,753 15,015 11,261 7,507 3,753 58.68%
Div Payout % 78.89% 71.40% 103.44% 84.04% 80.33% 68.42% 64.96% -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 167,042 163,288 165,165 165,165 165,165 167,042 165,165 0.75%
NOSH 187,688 187,688 187,688 187,688 187,688 187,688 187,688 0.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 3.92% 3.32% 4.30% 5.51% 5.76% 6.68% 6.77% -
ROE 5.70% 3.22% 2.20% 10.82% 8.49% 6.57% 3.50% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 129.49 84.27 44.93 172.82 129.77 87.47 45.48 100.75%
EPS 5.07 2.80 1.93 9.52 7.47 5.85 3.08 39.37%
DPS 4.00 2.00 2.00 8.00 6.00 4.00 2.00 58.67%
NAPS 0.89 0.87 0.88 0.88 0.88 0.89 0.88 0.75%
Adjusted Per Share Value based on latest NOSH - 187,688
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 86.80 56.49 30.12 115.84 86.99 58.63 30.48 100.78%
EPS 3.40 1.88 1.30 6.38 5.01 3.92 2.06 39.61%
DPS 2.68 1.34 1.34 5.36 4.02 2.68 1.34 58.67%
NAPS 0.5966 0.5832 0.5899 0.5899 0.5899 0.5966 0.5899 0.75%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 1.15 1.42 1.38 1.40 1.56 1.58 1.63 -
P/RPS 0.89 1.69 3.07 0.81 1.20 1.81 3.58 -60.42%
P/EPS 22.68 50.70 71.37 14.71 20.89 27.03 52.94 -43.14%
EY 4.41 1.97 1.40 6.80 4.79 3.70 1.89 75.83%
DY 3.48 1.41 1.45 5.71 3.85 2.53 1.23 99.91%
P/NAPS 1.29 1.63 1.57 1.59 1.77 1.78 1.85 -21.34%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 28/11/17 22/08/17 26/05/17 24/02/17 18/11/16 12/08/16 20/05/16 -
Price 1.16 1.36 1.41 1.48 1.54 1.66 1.60 -
P/RPS 0.90 1.61 3.14 0.86 1.19 1.90 3.52 -59.68%
P/EPS 22.88 48.56 72.92 15.55 20.62 28.39 51.96 -42.09%
EY 4.37 2.06 1.37 6.43 4.85 3.52 1.92 72.94%
DY 3.45 1.47 1.42 5.41 3.90 2.41 1.25 96.63%
P/NAPS 1.30 1.56 1.60 1.68 1.75 1.87 1.82 -20.07%

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