[BPPLAS] QoQ Quarter Result on 31-Mar-2012 [#1]

Stock
[BPPLAS] BP PLASTICS HOLDING BHD
Announcement Date
29-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -44.21%
YoY- -40.27%
Quarter Report
Latest QR
Upcoming QR
BPPLAS's Result
BPPLAS's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 57,671 53,044 56,400 53,169 55,837 50,750 58,609 -1.06%
PBT 2,760 3,530 3,451 3,230 4,687 3,613 4,579 -28.53%
Tax -609 -846 -846 -846 -414 -330 -596 1.44%
NP 2,151 2,684 2,605 2,384 4,273 3,283 3,983 -33.55%
-
NP to SH 2,151 2,684 2,605 2,384 4,273 3,283 3,983 -33.55%
-
Tax Rate 22.07% 23.97% 24.51% 26.19% 8.83% 9.13% 13.02% -
Total Cost 55,520 50,360 53,795 50,785 51,564 47,467 54,626 1.08%
-
Net Worth 151,835 151,312 149,471 148,096 147,842 147,915 144,180 3.49%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 3,615 36 - - 3,605 - 3,604 0.20%
Div Payout % 168.07% 1.34% - - 84.39% - 90.50% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 151,835 151,312 149,471 148,096 147,842 147,915 144,180 3.49%
NOSH 180,756 180,134 180,086 180,606 180,295 180,384 180,226 0.19%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 3.73% 5.06% 4.62% 4.48% 7.65% 6.47% 6.80% -
ROE 1.42% 1.77% 1.74% 1.61% 2.89% 2.22% 2.76% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 31.91 29.45 31.32 29.44 30.97 28.13 32.52 -1.24%
EPS 1.19 1.49 1.45 1.32 2.37 1.82 2.21 -33.68%
DPS 2.00 0.02 0.00 0.00 2.00 0.00 2.00 0.00%
NAPS 0.84 0.84 0.83 0.82 0.82 0.82 0.80 3.29%
Adjusted Per Share Value based on latest NOSH - 180,606
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 20.60 18.94 20.14 18.99 19.94 18.13 20.93 -1.04%
EPS 0.77 0.96 0.93 0.85 1.53 1.17 1.42 -33.37%
DPS 1.29 0.01 0.00 0.00 1.29 0.00 1.29 0.00%
NAPS 0.5423 0.5404 0.5338 0.5289 0.528 0.5283 0.5149 3.50%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.65 0.60 0.63 0.64 0.60 0.60 0.63 -
P/RPS 2.04 2.04 2.01 2.17 1.94 2.13 1.94 3.39%
P/EPS 54.62 40.27 43.55 48.48 25.32 32.97 28.51 53.95%
EY 1.83 2.48 2.30 2.06 3.95 3.03 3.51 -35.09%
DY 3.08 0.03 0.00 0.00 3.33 0.00 3.17 -1.89%
P/NAPS 0.77 0.71 0.76 0.78 0.73 0.73 0.79 -1.68%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 25/02/13 19/11/12 27/08/12 29/05/12 21/02/12 25/11/11 12/08/11 -
Price 0.605 0.60 0.63 0.61 0.69 0.60 0.60 -
P/RPS 1.90 2.04 2.01 2.07 2.23 2.13 1.85 1.78%
P/EPS 50.84 40.27 43.55 46.21 29.11 32.97 27.15 51.63%
EY 1.97 2.48 2.30 2.16 3.43 3.03 3.68 -33.94%
DY 3.31 0.03 0.00 0.00 2.90 0.00 3.33 -0.39%
P/NAPS 0.72 0.71 0.76 0.74 0.84 0.73 0.75 -2.67%

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