[BPPLAS] QoQ Cumulative Quarter Result on 31-Mar-2006 [#1]

Stock
[BPPLAS] BP PLASTICS HOLDING BHD
Announcement Date
04-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -74.08%
YoY- 8.57%
Quarter Report
Latest QR
Upcoming QR
BPPLAS's Result
BPPLAS's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 200,154 155,475 100,282 48,058 160,039 118,214 77,233 88.34%
PBT 20,962 17,987 12,658 6,145 23,384 17,795 11,679 47.53%
Tax -1,917 -1,829 -1,594 -834 -2,891 -1,796 -1,890 0.94%
NP 19,045 16,158 11,064 5,311 20,493 15,999 9,789 55.65%
-
NP to SH 19,045 16,158 11,064 5,311 20,493 15,999 9,789 55.65%
-
Tax Rate 9.15% 10.17% 12.59% 13.57% 12.36% 10.09% 16.18% -
Total Cost 181,109 139,317 89,218 42,747 139,546 102,215 67,444 92.84%
-
Net Worth 103,302 99,636 94,799 91,114 85,635 83,019 76,568 22.03%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 6,005 - - - 5,946 - - -
Div Payout % 31.54% - - - 29.02% - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 103,302 99,636 94,799 91,114 85,635 83,019 76,568 22.03%
NOSH 120,118 120,044 119,999 119,887 118,937 118,598 117,797 1.30%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 9.52% 10.39% 11.03% 11.05% 12.81% 13.53% 12.67% -
ROE 18.44% 16.22% 11.67% 5.83% 23.93% 19.27% 12.78% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 166.63 129.51 83.57 40.09 134.56 99.68 65.56 85.92%
EPS 15.86 13.46 9.22 4.43 17.23 13.49 8.31 53.68%
DPS 5.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 0.86 0.83 0.79 0.76 0.72 0.70 0.65 20.45%
Adjusted Per Share Value based on latest NOSH - 119,887
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 71.09 55.22 35.62 17.07 56.85 41.99 27.43 88.35%
EPS 6.76 5.74 3.93 1.89 7.28 5.68 3.48 55.49%
DPS 2.13 0.00 0.00 0.00 2.11 0.00 0.00 -
NAPS 0.3669 0.3539 0.3367 0.3236 0.3042 0.2949 0.272 22.01%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 1.15 1.14 1.19 1.20 0.93 0.95 0.90 -
P/RPS 0.69 0.88 1.42 2.99 0.69 0.95 1.37 -36.61%
P/EPS 7.25 8.47 12.91 27.09 5.40 7.04 10.83 -23.41%
EY 13.79 11.81 7.75 3.69 18.53 14.20 9.23 30.59%
DY 4.35 0.00 0.00 0.00 5.38 0.00 0.00 -
P/NAPS 1.34 1.37 1.51 1.58 1.29 1.36 1.38 -1.93%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 13/02/07 24/11/06 22/08/06 04/05/06 20/02/06 14/11/05 15/08/05 -
Price 1.19 1.23 1.13 1.36 1.14 0.94 0.98 -
P/RPS 0.71 0.95 1.35 3.39 0.85 0.94 1.49 -38.91%
P/EPS 7.51 9.14 12.26 30.70 6.62 6.97 11.79 -25.90%
EY 13.32 10.94 8.16 3.26 15.11 14.35 8.48 35.01%
DY 4.20 0.00 0.00 0.00 4.39 0.00 0.00 -
P/NAPS 1.38 1.48 1.43 1.79 1.58 1.34 1.51 -5.80%

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