[BPPLAS] QoQ Cumulative Quarter Result on 31-Mar-2015 [#1]

Stock
[BPPLAS] BP PLASTICS HOLDING BHD
Announcement Date
22-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -66.24%
YoY- 7.3%
Quarter Report
Latest QR
Upcoming QR
BPPLAS's Result
BPPLAS's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 283,458 202,386 134,046 66,845 283,962 214,281 147,913 54.10%
PBT 27,423 17,915 9,857 4,602 13,478 10,418 8,571 116.67%
Tax -5,344 -4,134 -2,029 -1,190 -3,371 -2,590 -2,153 83.01%
NP 22,079 13,781 7,828 3,412 10,107 7,828 6,418 127.37%
-
NP to SH 22,079 13,781 7,828 3,412 10,107 7,828 6,418 127.37%
-
Tax Rate 19.49% 23.08% 20.58% 25.86% 25.01% 24.86% 25.12% -
Total Cost 261,379 188,605 126,218 63,433 273,855 206,453 141,495 50.38%
-
Net Worth 164,656 157,657 159,534 157,657 154,642 152,173 155,041 4.08%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 14,968 9,384 5,630 - 11,045 5,500 5,408 96.76%
Div Payout % 67.80% 68.10% 71.93% - 109.29% 70.26% 84.27% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 164,656 157,657 159,534 157,657 154,642 152,173 155,041 4.08%
NOSH 187,110 187,688 187,688 187,688 184,098 183,342 180,280 2.50%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 7.79% 6.81% 5.84% 5.10% 3.56% 3.65% 4.34% -
ROE 13.41% 8.74% 4.91% 2.16% 6.54% 5.14% 4.14% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 151.49 107.83 71.42 35.61 154.24 116.88 82.05 50.33%
EPS 11.80 7.37 4.19 1.84 5.49 4.27 3.56 121.82%
DPS 8.00 5.00 3.00 0.00 6.00 3.00 3.00 91.95%
NAPS 0.88 0.84 0.85 0.84 0.84 0.83 0.86 1.54%
Adjusted Per Share Value based on latest NOSH - 187,688
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 101.23 72.28 47.87 23.87 101.41 76.53 52.83 54.08%
EPS 7.89 4.92 2.80 1.22 3.61 2.80 2.29 127.60%
DPS 5.35 3.35 2.01 0.00 3.94 1.96 1.93 96.96%
NAPS 0.5881 0.5631 0.5698 0.5631 0.5523 0.5435 0.5537 4.08%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.74 1.21 0.90 0.90 0.755 0.92 0.75 -
P/RPS 1.15 1.12 1.26 2.53 0.49 0.79 0.91 16.83%
P/EPS 14.75 16.48 21.58 49.51 13.75 21.55 21.07 -21.10%
EY 6.78 6.07 4.63 2.02 7.27 4.64 4.75 26.69%
DY 4.60 4.13 3.33 0.00 7.95 3.26 4.00 9.73%
P/NAPS 1.98 1.44 1.06 1.07 0.90 1.11 0.87 72.76%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 15/02/16 13/11/15 14/08/15 22/05/15 13/02/15 14/11/14 15/08/14 -
Price 1.85 1.52 0.97 0.94 0.88 0.905 0.965 -
P/RPS 1.22 1.41 1.36 2.64 0.57 0.77 1.18 2.24%
P/EPS 15.68 20.70 23.26 51.71 16.03 21.20 27.11 -30.51%
EY 6.38 4.83 4.30 1.93 6.24 4.72 3.69 43.91%
DY 4.32 3.29 3.09 0.00 6.82 3.31 3.11 24.41%
P/NAPS 2.10 1.81 1.14 1.12 1.05 1.09 1.12 51.88%

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