[BPPLAS] QoQ Quarter Result on 31-Mar-2013 [#1]

Stock
[BPPLAS] BP PLASTICS HOLDING BHD
Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 1.81%
YoY- -8.14%
Quarter Report
Latest QR
Upcoming QR
BPPLAS's Result
BPPLAS's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 65,360 68,503 55,621 51,519 57,671 53,044 56,400 10.29%
PBT 3,731 3,326 3,567 2,960 2,760 3,530 3,451 5.32%
Tax -1,064 -743 -873 -770 -609 -846 -846 16.46%
NP 2,667 2,583 2,694 2,190 2,151 2,684 2,605 1.57%
-
NP to SH 2,667 2,583 2,694 2,190 2,151 2,684 2,605 1.57%
-
Tax Rate 28.52% 22.34% 24.47% 26.01% 22.07% 23.97% 24.51% -
Total Cost 62,693 65,920 52,927 49,329 55,520 50,360 53,795 10.71%
-
Net Worth 153,172 150,674 157,657 152,581 151,835 151,312 149,471 1.63%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 5,406 - 3,753 - 3,615 36 - -
Div Payout % 202.70% - 139.34% - 168.07% 1.34% - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 153,172 150,674 157,657 152,581 151,835 151,312 149,471 1.63%
NOSH 180,202 179,374 187,688 179,508 180,756 180,134 180,086 0.04%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 4.08% 3.77% 4.84% 4.25% 3.73% 5.06% 4.62% -
ROE 1.74% 1.71% 1.71% 1.44% 1.42% 1.77% 1.74% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 36.27 38.19 29.63 28.70 31.91 29.45 31.32 10.24%
EPS 1.48 1.44 1.50 1.22 1.19 1.49 1.45 1.37%
DPS 3.00 0.00 2.00 0.00 2.00 0.02 0.00 -
NAPS 0.85 0.84 0.84 0.85 0.84 0.84 0.83 1.59%
Adjusted Per Share Value based on latest NOSH - 179,508
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 23.34 24.47 19.86 18.40 20.60 18.94 20.14 10.30%
EPS 0.95 0.92 0.96 0.78 0.77 0.96 0.93 1.42%
DPS 1.93 0.00 1.34 0.00 1.29 0.01 0.00 -
NAPS 0.547 0.5381 0.5631 0.5449 0.5423 0.5404 0.5338 1.63%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.65 0.61 0.615 0.59 0.65 0.60 0.63 -
P/RPS 1.79 1.60 2.08 2.06 2.04 2.04 2.01 -7.41%
P/EPS 43.92 42.36 42.85 48.36 54.62 40.27 43.55 0.56%
EY 2.28 2.36 2.33 2.07 1.83 2.48 2.30 -0.57%
DY 4.62 0.00 3.25 0.00 3.08 0.03 0.00 -
P/NAPS 0.76 0.73 0.73 0.69 0.77 0.71 0.76 0.00%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 21/02/14 15/11/13 19/08/13 29/05/13 25/02/13 19/11/12 27/08/12 -
Price 0.65 0.625 0.61 0.63 0.605 0.60 0.63 -
P/RPS 1.79 1.64 2.06 2.20 1.90 2.04 2.01 -7.41%
P/EPS 43.92 43.40 42.50 51.64 50.84 40.27 43.55 0.56%
EY 2.28 2.30 2.35 1.94 1.97 2.48 2.30 -0.57%
DY 4.62 0.00 3.28 0.00 3.31 0.03 0.00 -
P/NAPS 0.76 0.74 0.73 0.74 0.72 0.71 0.76 0.00%

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