[BPPLAS] QoQ Cumulative Quarter Result on 31-Mar-2014 [#1]

Stock
[BPPLAS] BP PLASTICS HOLDING BHD
Announcement Date
23-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -68.5%
YoY- 45.21%
Quarter Report
Latest QR
Upcoming QR
BPPLAS's Result
BPPLAS's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 283,962 214,281 147,913 72,429 241,004 175,644 107,141 91.17%
PBT 13,478 10,418 8,571 4,253 13,550 9,851 6,526 61.96%
Tax -3,371 -2,590 -2,153 -1,073 -3,449 -2,386 -1,643 61.25%
NP 10,107 7,828 6,418 3,180 10,101 7,465 4,883 62.19%
-
NP to SH 10,107 7,828 6,418 3,180 10,096 7,465 4,883 62.19%
-
Tax Rate 25.01% 24.86% 25.12% 25.23% 25.45% 24.22% 25.18% -
Total Cost 273,855 206,453 141,495 69,249 230,903 168,179 102,258 92.50%
-
Net Worth 154,642 152,173 155,041 150,915 152,969 151,098 157,657 -1.27%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 11,045 5,500 5,408 - 8,998 3,597 3,753 104.96%
Div Payout % 109.29% 70.26% 84.27% - 89.13% 48.19% 76.87% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 154,642 152,173 155,041 150,915 152,969 151,098 157,657 -1.27%
NOSH 184,098 183,342 180,280 179,661 179,964 179,879 187,688 -1.27%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 3.56% 3.65% 4.34% 4.39% 4.19% 4.25% 4.56% -
ROE 6.54% 5.14% 4.14% 2.11% 6.60% 4.94% 3.10% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 154.24 116.88 82.05 40.31 133.92 97.65 57.08 93.65%
EPS 5.49 4.27 3.56 1.77 5.61 4.15 2.71 59.89%
DPS 6.00 3.00 3.00 0.00 5.00 2.00 2.00 107.59%
NAPS 0.84 0.83 0.86 0.84 0.85 0.84 0.84 0.00%
Adjusted Per Share Value based on latest NOSH - 179,661
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 101.41 76.53 52.83 25.87 86.07 62.73 38.26 91.18%
EPS 3.61 2.80 2.29 1.14 3.61 2.67 1.74 62.45%
DPS 3.94 1.96 1.93 0.00 3.21 1.28 1.34 104.83%
NAPS 0.5523 0.5435 0.5537 0.539 0.5463 0.5396 0.5631 -1.27%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.755 0.92 0.75 0.665 0.65 0.61 0.615 -
P/RPS 0.49 0.79 0.91 1.65 0.49 0.62 1.08 -40.87%
P/EPS 13.75 21.55 21.07 37.57 11.59 14.70 23.64 -30.25%
EY 7.27 4.64 4.75 2.66 8.63 6.80 4.23 43.34%
DY 7.95 3.26 4.00 0.00 7.69 3.28 3.25 81.25%
P/NAPS 0.90 1.11 0.87 0.79 0.76 0.73 0.73 14.93%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 13/02/15 14/11/14 15/08/14 23/05/14 21/02/14 15/11/13 19/08/13 -
Price 0.88 0.905 0.965 0.77 0.65 0.625 0.61 -
P/RPS 0.57 0.77 1.18 1.91 0.49 0.64 1.07 -34.21%
P/EPS 16.03 21.20 27.11 43.50 11.59 15.06 23.45 -22.34%
EY 6.24 4.72 3.69 2.30 8.63 6.64 4.27 28.68%
DY 6.82 3.31 3.11 0.00 7.69 3.20 3.28 62.69%
P/NAPS 1.05 1.09 1.12 0.92 0.76 0.74 0.73 27.33%

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