[BPPLAS] QoQ TTM Result on 30-Jun-2014 [#2]

Stock
[BPPLAS] BP PLASTICS HOLDING BHD
Announcement Date
15-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 4.89%
YoY- 20.05%
Quarter Report
Latest QR
Upcoming QR
BPPLAS's Result
BPPLAS's Financial Summary
View:
Show?
TTM Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 278,379 283,963 279,641 281,776 261,913 241,003 233,314 12.50%
PBT 13,827 13,478 14,149 15,628 14,877 13,584 12,613 6.32%
Tax -3,488 -3,371 -3,654 -3,960 -3,753 -3,450 -2,995 10.70%
NP 10,339 10,107 10,495 11,668 11,124 10,134 9,618 4.94%
-
NP to SH 10,339 10,107 10,495 11,668 11,124 10,134 9,618 4.94%
-
Tax Rate 25.23% 25.01% 25.83% 25.34% 25.23% 25.40% 23.75% -
Total Cost 268,040 273,856 269,146 270,108 250,789 230,869 223,696 12.82%
-
Net Worth 157,657 157,657 152,173 155,568 150,915 153,172 150,674 3.06%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 14,811 11,057 10,832 10,832 9,159 9,159 7,368 59.34%
Div Payout % 143.26% 109.40% 103.22% 92.84% 82.34% 90.39% 76.62% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 157,657 157,657 152,173 155,568 150,915 153,172 150,674 3.06%
NOSH 187,688 187,688 183,342 180,893 179,661 180,202 179,374 3.06%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 3.71% 3.56% 3.75% 4.14% 4.25% 4.20% 4.12% -
ROE 6.56% 6.41% 6.90% 7.50% 7.37% 6.62% 6.38% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 148.32 151.30 152.52 155.77 145.78 133.74 130.07 9.15%
EPS 5.51 5.39 5.72 6.45 6.19 5.62 5.36 1.85%
DPS 7.89 5.89 5.91 6.00 5.10 5.08 4.11 54.52%
NAPS 0.84 0.84 0.83 0.86 0.84 0.85 0.84 0.00%
Adjusted Per Share Value based on latest NOSH - 180,893
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 99.42 101.42 99.87 100.63 93.54 86.07 83.33 12.50%
EPS 3.69 3.61 3.75 4.17 3.97 3.62 3.44 4.79%
DPS 5.29 3.95 3.87 3.87 3.27 3.27 2.63 59.41%
NAPS 0.5631 0.5631 0.5435 0.5556 0.539 0.547 0.5381 3.07%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.90 0.755 0.92 0.75 0.665 0.65 0.61 -
P/RPS 0.61 0.50 0.60 0.48 0.46 0.49 0.47 19.00%
P/EPS 16.34 14.02 16.07 11.63 10.74 11.56 11.38 27.30%
EY 6.12 7.13 6.22 8.60 9.31 8.65 8.79 -21.46%
DY 8.77 7.80 6.42 8.00 7.67 7.82 6.73 19.32%
P/NAPS 1.07 0.90 1.11 0.87 0.79 0.76 0.73 29.06%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 22/05/15 13/02/15 14/11/14 15/08/14 23/05/14 21/02/14 15/11/13 -
Price 0.94 0.88 0.905 0.965 0.77 0.65 0.625 -
P/RPS 0.63 0.58 0.59 0.62 0.53 0.49 0.48 19.89%
P/EPS 17.06 16.34 15.81 14.96 12.44 11.56 11.66 28.91%
EY 5.86 6.12 6.33 6.68 8.04 8.65 8.58 -22.46%
DY 8.40 6.69 6.53 6.22 6.62 7.82 6.57 17.81%
P/NAPS 1.12 1.05 1.09 1.12 0.92 0.76 0.74 31.85%

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