[BPPLAS] QoQ Quarter Result on 30-Sep-2009 [#3]

Stock
[BPPLAS] BP PLASTICS HOLDING BHD
Announcement Date
11-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 8.65%
YoY- 88.66%
Quarter Report
Latest QR
Upcoming QR
BPPLAS's Result
BPPLAS's Financial Summary
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 57,369 52,070 50,391 48,751 41,624 34,453 38,280 31.05%
PBT 4,074 4,655 4,096 5,759 5,624 4,022 3,355 13.86%
Tax -930 -1,100 -105 -1,235 -1,460 -1,060 -1,367 -22.70%
NP 3,144 3,555 3,991 4,524 4,164 2,962 1,988 35.85%
-
NP to SH 3,144 3,555 3,991 4,524 4,164 2,962 1,988 35.85%
-
Tax Rate 22.83% 23.63% 2.56% 21.44% 25.96% 26.36% 40.75% -
Total Cost 54,225 48,515 46,400 44,227 37,460 31,491 36,292 30.79%
-
Net Worth 132,946 135,342 131,235 124,364 124,379 121,008 117,472 8.62%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - 5,393 - - - 3,614 -
Div Payout % - - 135.14% - - - 181.82% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 132,946 135,342 131,235 124,364 124,379 121,008 117,472 8.62%
NOSH 179,657 180,456 179,774 180,239 180,259 180,609 180,727 -0.39%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 5.48% 6.83% 7.92% 9.28% 10.00% 8.60% 5.19% -
ROE 2.36% 2.63% 3.04% 3.64% 3.35% 2.45% 1.69% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 31.93 28.85 28.03 27.05 23.09 19.08 21.18 31.57%
EPS 1.75 1.97 2.22 2.51 2.31 1.64 1.10 36.39%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 2.00 -
NAPS 0.74 0.75 0.73 0.69 0.69 0.67 0.65 9.05%
Adjusted Per Share Value based on latest NOSH - 180,239
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 20.49 18.60 18.00 17.41 14.87 12.30 13.67 31.07%
EPS 1.12 1.27 1.43 1.62 1.49 1.06 0.71 35.62%
DPS 0.00 0.00 1.93 0.00 0.00 0.00 1.29 -
NAPS 0.4748 0.4834 0.4687 0.4442 0.4442 0.4322 0.4195 8.63%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.58 0.62 0.56 0.57 0.41 0.50 0.39 -
P/RPS 1.82 2.15 2.00 2.11 1.78 2.62 1.84 -0.72%
P/EPS 33.14 31.47 25.23 22.71 17.75 30.49 35.45 -4.40%
EY 3.02 3.18 3.96 4.40 5.63 3.28 2.82 4.68%
DY 0.00 0.00 5.36 0.00 0.00 0.00 5.13 -
P/NAPS 0.78 0.83 0.77 0.83 0.59 0.75 0.60 19.17%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 13/08/10 24/05/10 08/02/10 11/11/09 19/08/09 26/05/09 23/02/09 -
Price 0.60 0.62 0.61 0.58 0.54 0.46 0.36 -
P/RPS 1.88 2.15 2.18 2.14 2.34 2.41 1.70 6.95%
P/EPS 34.29 31.47 27.48 23.11 23.38 28.05 32.73 3.16%
EY 2.92 3.18 3.64 4.33 4.28 3.57 3.06 -3.08%
DY 0.00 0.00 4.92 0.00 0.00 0.00 5.56 -
P/NAPS 0.81 0.83 0.84 0.84 0.78 0.69 0.55 29.53%

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