[BPPLAS] QoQ Quarter Result on 31-Dec-2015 [#4]

Stock
[BPPLAS] BP PLASTICS HOLDING BHD
Announcement Date
15-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 39.37%
YoY- 264.11%
Quarter Report
Latest QR
Upcoming QR
BPPLAS's Result
BPPLAS's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 79,404 78,811 85,356 81,073 68,397 67,201 66,845 12.12%
PBT 5,215 6,794 7,579 9,508 8,059 5,255 4,602 8.66%
Tax -2,170 -1,600 -1,800 -1,210 -2,105 -839 -1,190 49.09%
NP 3,045 5,194 5,779 8,298 5,954 4,416 3,412 -7.28%
-
NP to SH 3,045 5,194 5,779 8,298 5,954 4,416 3,412 -7.28%
-
Tax Rate 41.61% 23.55% 23.75% 12.73% 26.12% 15.97% 25.86% -
Total Cost 76,359 73,617 79,577 72,775 62,443 62,785 63,433 13.12%
-
Net Worth 165,165 167,042 165,165 165,165 157,657 159,534 157,657 3.14%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 3,753 3,753 3,753 5,630 - 5,630 3,753 0.00%
Div Payout % 123.28% 72.27% 64.96% 67.86% - 127.51% 110.02% -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 165,165 167,042 165,165 165,165 157,657 159,534 157,657 3.14%
NOSH 187,688 187,688 187,688 187,688 187,688 187,688 187,688 0.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 3.83% 6.59% 6.77% 10.24% 8.71% 6.57% 5.10% -
ROE 1.84% 3.11% 3.50% 5.02% 3.78% 2.77% 2.16% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 42.31 41.99 45.48 43.20 36.44 35.80 35.61 12.14%
EPS 1.62 2.77 3.08 4.42 3.17 2.35 1.84 -8.11%
DPS 2.00 2.00 2.00 3.00 0.00 3.00 2.00 0.00%
NAPS 0.88 0.89 0.88 0.88 0.84 0.85 0.84 3.14%
Adjusted Per Share Value based on latest NOSH - 187,688
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 28.36 28.15 30.48 28.95 24.43 24.00 23.87 12.14%
EPS 1.09 1.85 2.06 2.96 2.13 1.58 1.22 -7.21%
DPS 1.34 1.34 1.34 2.01 0.00 2.01 1.34 0.00%
NAPS 0.5899 0.5966 0.5899 0.5899 0.5631 0.5698 0.5631 3.13%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 1.56 1.58 1.63 1.74 1.21 0.90 0.90 -
P/RPS 3.69 3.76 3.58 4.03 3.32 2.51 2.53 28.52%
P/EPS 96.16 57.09 52.94 39.36 38.14 38.25 49.51 55.48%
EY 1.04 1.75 1.89 2.54 2.62 2.61 2.02 -35.68%
DY 1.28 1.27 1.23 1.72 0.00 3.33 2.22 -30.65%
P/NAPS 1.77 1.78 1.85 1.98 1.44 1.06 1.07 39.74%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 18/11/16 12/08/16 20/05/16 15/02/16 13/11/15 14/08/15 22/05/15 -
Price 1.54 1.66 1.60 1.85 1.52 0.97 0.94 -
P/RPS 3.64 3.95 3.52 4.28 4.17 2.71 2.64 23.80%
P/EPS 94.92 59.98 51.96 41.84 47.91 41.23 51.71 49.75%
EY 1.05 1.67 1.92 2.39 2.09 2.43 1.93 -33.28%
DY 1.30 1.20 1.25 1.62 0.00 3.09 2.13 -27.98%
P/NAPS 1.75 1.87 1.82 2.10 1.81 1.14 1.12 34.54%

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