[BPPLAS] QoQ Quarter Result on 30-Sep-2013 [#3]

Stock
[BPPLAS] BP PLASTICS HOLDING BHD
Announcement Date
15-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -4.12%
YoY- -3.76%
Quarter Report
Latest QR
Upcoming QR
BPPLAS's Result
BPPLAS's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 75,484 72,429 65,360 68,503 55,621 51,519 57,671 19.71%
PBT 4,318 4,253 3,731 3,326 3,567 2,960 2,760 34.87%
Tax -1,080 -1,073 -1,064 -743 -873 -770 -609 46.66%
NP 3,238 3,180 2,667 2,583 2,694 2,190 2,151 31.44%
-
NP to SH 3,238 3,180 2,667 2,583 2,694 2,190 2,151 31.44%
-
Tax Rate 25.01% 25.23% 28.52% 22.34% 24.47% 26.01% 22.07% -
Total Cost 72,246 69,249 62,693 65,920 52,927 49,329 55,520 19.24%
-
Net Worth 155,568 150,915 153,172 150,674 157,657 152,581 151,835 1.63%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 5,426 - 5,406 - 3,753 - 3,615 31.19%
Div Payout % 167.60% - 202.70% - 139.34% - 168.07% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 155,568 150,915 153,172 150,674 157,657 152,581 151,835 1.63%
NOSH 180,893 179,661 180,202 179,374 187,688 179,508 180,756 0.05%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 4.29% 4.39% 4.08% 3.77% 4.84% 4.25% 3.73% -
ROE 2.08% 2.11% 1.74% 1.71% 1.71% 1.44% 1.42% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 41.73 40.31 36.27 38.19 29.63 28.70 31.91 19.64%
EPS 1.79 1.77 1.48 1.44 1.50 1.22 1.19 31.37%
DPS 3.00 0.00 3.00 0.00 2.00 0.00 2.00 31.13%
NAPS 0.86 0.84 0.85 0.84 0.84 0.85 0.84 1.58%
Adjusted Per Share Value based on latest NOSH - 179,374
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 26.96 25.87 23.34 24.47 19.86 18.40 20.60 19.70%
EPS 1.16 1.14 0.95 0.92 0.96 0.78 0.77 31.51%
DPS 1.94 0.00 1.93 0.00 1.34 0.00 1.29 31.36%
NAPS 0.5556 0.539 0.547 0.5381 0.5631 0.5449 0.5423 1.63%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.75 0.665 0.65 0.61 0.615 0.59 0.65 -
P/RPS 1.80 1.65 1.79 1.60 2.08 2.06 2.04 -8.02%
P/EPS 41.90 37.57 43.92 42.36 42.85 48.36 54.62 -16.24%
EY 2.39 2.66 2.28 2.36 2.33 2.07 1.83 19.53%
DY 4.00 0.00 4.62 0.00 3.25 0.00 3.08 19.09%
P/NAPS 0.87 0.79 0.76 0.73 0.73 0.69 0.77 8.50%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 15/08/14 23/05/14 21/02/14 15/11/13 19/08/13 29/05/13 25/02/13 -
Price 0.965 0.77 0.65 0.625 0.61 0.63 0.605 -
P/RPS 2.31 1.91 1.79 1.64 2.06 2.20 1.90 13.95%
P/EPS 53.91 43.50 43.92 43.40 42.50 51.64 50.84 3.99%
EY 1.85 2.30 2.28 2.30 2.35 1.94 1.97 -4.11%
DY 3.11 0.00 4.62 0.00 3.28 0.00 3.31 -4.08%
P/NAPS 1.12 0.92 0.76 0.74 0.73 0.74 0.72 34.36%

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