[BPPLAS] QoQ Quarter Result on 31-Dec-2014 [#4]

Stock
[BPPLAS] BP PLASTICS HOLDING BHD
Announcement Date
13-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 61.63%
YoY- -14.55%
Quarter Report
Latest QR
Upcoming QR
BPPLAS's Result
BPPLAS's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 68,397 67,201 66,845 69,682 66,368 75,484 72,429 -3.74%
PBT 8,059 5,255 4,602 3,060 1,847 4,318 4,253 53.06%
Tax -2,105 -839 -1,190 -781 -437 -1,080 -1,073 56.64%
NP 5,954 4,416 3,412 2,279 1,410 3,238 3,180 51.85%
-
NP to SH 5,954 4,416 3,412 2,279 1,410 3,238 3,180 51.85%
-
Tax Rate 26.12% 15.97% 25.86% 25.52% 23.66% 25.01% 25.23% -
Total Cost 62,443 62,785 63,433 67,403 64,958 72,246 69,249 -6.65%
-
Net Worth 157,657 159,534 157,657 157,657 152,173 155,568 150,915 2.95%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - 5,630 3,753 5,630 - 5,426 - -
Div Payout % - 127.51% 110.02% 247.07% - 167.60% - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 157,657 159,534 157,657 157,657 152,173 155,568 150,915 2.95%
NOSH 187,688 187,688 187,688 187,688 183,342 180,893 179,661 2.95%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 8.71% 6.57% 5.10% 3.27% 2.12% 4.29% 4.39% -
ROE 3.78% 2.77% 2.16% 1.45% 0.93% 2.08% 2.11% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 36.44 35.80 35.61 37.13 36.20 41.73 40.31 -6.50%
EPS 3.17 2.35 1.84 1.24 0.77 1.79 1.77 47.42%
DPS 0.00 3.00 2.00 3.00 0.00 3.00 0.00 -
NAPS 0.84 0.85 0.84 0.84 0.83 0.86 0.84 0.00%
Adjusted Per Share Value based on latest NOSH - 187,688
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 24.43 24.00 23.87 24.89 23.70 26.96 25.87 -3.74%
EPS 2.13 1.58 1.22 0.81 0.50 1.16 1.14 51.64%
DPS 0.00 2.01 1.34 2.01 0.00 1.94 0.00 -
NAPS 0.5631 0.5698 0.5631 0.5631 0.5435 0.5556 0.539 2.95%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 1.21 0.90 0.90 0.755 0.92 0.75 0.665 -
P/RPS 3.32 2.51 2.53 2.03 2.54 1.80 1.65 59.31%
P/EPS 38.14 38.25 49.51 62.18 119.63 41.90 37.57 1.00%
EY 2.62 2.61 2.02 1.61 0.84 2.39 2.66 -1.00%
DY 0.00 3.33 2.22 3.97 0.00 4.00 0.00 -
P/NAPS 1.44 1.06 1.07 0.90 1.11 0.87 0.79 49.16%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 13/11/15 14/08/15 22/05/15 13/02/15 14/11/14 15/08/14 23/05/14 -
Price 1.52 0.97 0.94 0.88 0.905 0.965 0.77 -
P/RPS 4.17 2.71 2.64 2.37 2.50 2.31 1.91 68.21%
P/EPS 47.91 41.23 51.71 72.47 117.68 53.91 43.50 6.64%
EY 2.09 2.43 1.93 1.38 0.85 1.85 2.30 -6.17%
DY 0.00 3.09 2.13 3.41 0.00 3.11 0.00 -
P/NAPS 1.81 1.14 1.12 1.05 1.09 1.12 0.92 56.94%

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