[BPPLAS] QoQ Quarter Result on 31-Mar-2014 [#1]

Stock
[BPPLAS] BP PLASTICS HOLDING BHD
Announcement Date
23-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 19.24%
YoY- 45.21%
Quarter Report
Latest QR
Upcoming QR
BPPLAS's Result
BPPLAS's Financial Summary
View:
Show?
Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 69,682 66,368 75,484 72,429 65,360 68,503 55,621 16.16%
PBT 3,060 1,847 4,318 4,253 3,731 3,326 3,567 -9.69%
Tax -781 -437 -1,080 -1,073 -1,064 -743 -873 -7.13%
NP 2,279 1,410 3,238 3,180 2,667 2,583 2,694 -10.52%
-
NP to SH 2,279 1,410 3,238 3,180 2,667 2,583 2,694 -10.52%
-
Tax Rate 25.52% 23.66% 25.01% 25.23% 28.52% 22.34% 24.47% -
Total Cost 67,403 64,958 72,246 69,249 62,693 65,920 52,927 17.43%
-
Net Worth 157,657 152,173 155,568 150,915 153,172 150,674 157,657 0.00%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 5,630 - 5,426 - 5,406 - 3,753 30.94%
Div Payout % 247.07% - 167.60% - 202.70% - 139.34% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 157,657 152,173 155,568 150,915 153,172 150,674 157,657 0.00%
NOSH 187,688 183,342 180,893 179,661 180,202 179,374 187,688 0.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 3.27% 2.12% 4.29% 4.39% 4.08% 3.77% 4.84% -
ROE 1.45% 0.93% 2.08% 2.11% 1.74% 1.71% 1.71% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 37.13 36.20 41.73 40.31 36.27 38.19 29.63 16.18%
EPS 1.24 0.77 1.79 1.77 1.48 1.44 1.50 -11.88%
DPS 3.00 0.00 3.00 0.00 3.00 0.00 2.00 30.94%
NAPS 0.84 0.83 0.86 0.84 0.85 0.84 0.84 0.00%
Adjusted Per Share Value based on latest NOSH - 179,661
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 24.89 23.70 26.96 25.87 23.34 24.47 19.86 16.19%
EPS 0.81 0.50 1.16 1.14 0.95 0.92 0.96 -10.68%
DPS 2.01 0.00 1.94 0.00 1.93 0.00 1.34 30.94%
NAPS 0.5631 0.5435 0.5556 0.539 0.547 0.5381 0.5631 0.00%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.755 0.92 0.75 0.665 0.65 0.61 0.615 -
P/RPS 2.03 2.54 1.80 1.65 1.79 1.60 2.08 -1.60%
P/EPS 62.18 119.63 41.90 37.57 43.92 42.36 42.85 28.08%
EY 1.61 0.84 2.39 2.66 2.28 2.36 2.33 -21.78%
DY 3.97 0.00 4.00 0.00 4.62 0.00 3.25 14.22%
P/NAPS 0.90 1.11 0.87 0.79 0.76 0.73 0.73 14.93%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 13/02/15 14/11/14 15/08/14 23/05/14 21/02/14 15/11/13 19/08/13 -
Price 0.88 0.905 0.965 0.77 0.65 0.625 0.61 -
P/RPS 2.37 2.50 2.31 1.91 1.79 1.64 2.06 9.76%
P/EPS 72.47 117.68 53.91 43.50 43.92 43.40 42.50 42.59%
EY 1.38 0.85 1.85 2.30 2.28 2.30 2.35 -29.80%
DY 3.41 0.00 3.11 0.00 4.62 0.00 3.28 2.61%
P/NAPS 1.05 1.09 1.12 0.92 0.76 0.74 0.73 27.33%

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