[BPPLAS] QoQ TTM Result on 30-Sep-2005 [#3]

Stock
[BPPLAS] BP PLASTICS HOLDING BHD
Announcement Date
14-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 63.45%
YoY--%
Quarter Report
Latest QR
Upcoming QR
BPPLAS's Result
BPPLAS's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 183,087 169,728 160,038 118,214 77,233 38,368 0 -
PBT 24,362 23,646 23,383 17,796 11,679 5,882 0 -
Tax -2,594 -2,734 -2,890 -1,796 -1,890 -990 0 -
NP 21,768 20,912 20,493 16,000 9,789 4,892 0 -
-
NP to SH 21,768 20,912 20,493 16,000 9,789 4,892 0 -
-
Tax Rate 10.65% 11.56% 12.36% 10.09% 16.18% 16.83% - -
Total Cost 161,319 148,816 139,545 102,214 67,444 33,476 0 -
-
Net Worth 94,882 91,114 86,496 83,932 78,015 74,016 0 -
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 2,402 2,402 2,402 - - - - -
Div Payout % 11.04% 11.49% 11.72% - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 94,882 91,114 86,496 83,932 78,015 74,016 0 -
NOSH 120,104 119,887 120,133 119,903 120,024 115,650 0 -
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 11.89% 12.32% 12.81% 13.53% 12.67% 12.75% 0.00% -
ROE 22.94% 22.95% 23.69% 19.06% 12.55% 6.61% 0.00% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 152.44 141.57 133.22 98.59 64.35 33.18 0.00 -
EPS 18.12 17.44 17.06 13.34 8.16 4.23 0.00 -
DPS 2.00 2.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 0.79 0.76 0.72 0.70 0.65 0.64 0.57 24.38%
Adjusted Per Share Value based on latest NOSH - 119,903
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 65.39 60.62 57.16 42.22 27.58 13.70 0.00 -
EPS 7.77 7.47 7.32 5.71 3.50 1.75 0.00 -
DPS 0.86 0.86 0.86 0.00 0.00 0.00 0.00 -
NAPS 0.3389 0.3254 0.3089 0.2998 0.2786 0.2643 0.57 -29.35%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 - -
Price 1.19 1.20 0.93 0.95 0.90 0.98 0.00 -
P/RPS 0.78 0.85 0.70 0.96 1.40 2.95 0.00 -
P/EPS 6.57 6.88 5.45 7.12 11.04 23.17 0.00 -
EY 15.23 14.54 18.34 14.05 9.06 4.32 0.00 -
DY 1.68 1.67 2.15 0.00 0.00 0.00 0.00 -
P/NAPS 1.51 1.58 1.29 1.36 1.38 1.53 0.00 -
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 22/08/06 04/05/06 20/02/06 - - - - -
Price 1.13 1.36 1.14 0.00 0.00 0.00 0.00 -
P/RPS 0.74 0.96 0.86 0.00 0.00 0.00 0.00 -
P/EPS 6.23 7.80 6.68 0.00 0.00 0.00 0.00 -
EY 16.04 12.83 14.96 0.00 0.00 0.00 0.00 -
DY 1.77 1.47 1.75 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 1.79 1.58 0.00 0.00 0.00 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