[BPPLAS] QoQ TTM Result on 30-Sep-2006 [#3]

Stock
[BPPLAS] BP PLASTICS HOLDING BHD
Announcement Date
24-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -5.13%
YoY- 29.07%
Quarter Report
Latest QR
Upcoming QR
BPPLAS's Result
BPPLAS's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 187,233 192,716 200,154 197,299 183,087 169,728 160,038 11.06%
PBT 12,808 16,594 21,136 23,574 24,362 23,646 23,383 -33.12%
Tax -811 -1,283 -1,917 -2,923 -2,594 -2,734 -2,890 -57.23%
NP 11,997 15,311 19,219 20,651 21,768 20,912 20,493 -30.08%
-
NP to SH 11,997 15,311 19,219 20,651 21,768 20,912 20,493 -30.08%
-
Tax Rate 6.33% 7.73% 9.07% 12.40% 10.65% 11.56% 12.36% -
Total Cost 175,236 177,405 180,935 176,648 161,319 148,816 139,545 16.44%
-
Net Worth 106,931 104,325 103,233 99,717 94,882 91,114 86,496 15.23%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 6,001 6,001 6,001 2,402 2,402 2,402 2,402 84.42%
Div Payout % 50.03% 39.20% 31.23% 11.63% 11.04% 11.49% 11.72% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 106,931 104,325 103,233 99,717 94,882 91,114 86,496 15.23%
NOSH 120,147 119,914 120,039 120,141 120,104 119,887 120,133 0.00%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 6.41% 7.94% 9.60% 10.47% 11.89% 12.32% 12.81% -
ROE 11.22% 14.68% 18.62% 20.71% 22.94% 22.95% 23.69% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 155.84 160.71 166.74 164.22 152.44 141.57 133.22 11.05%
EPS 9.99 12.77 16.01 17.19 18.12 17.44 17.06 -30.07%
DPS 5.00 5.00 5.00 2.00 2.00 2.00 2.00 84.51%
NAPS 0.89 0.87 0.86 0.83 0.79 0.76 0.72 15.22%
Adjusted Per Share Value based on latest NOSH - 120,141
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 66.51 68.45 71.09 70.08 65.03 60.29 56.85 11.06%
EPS 4.26 5.44 6.83 7.34 7.73 7.43 7.28 -30.10%
DPS 2.13 2.13 2.13 0.85 0.85 0.85 0.85 84.80%
NAPS 0.3798 0.3706 0.3667 0.3542 0.337 0.3236 0.3072 15.23%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.98 1.07 1.15 1.14 1.19 1.20 0.93 -
P/RPS 0.63 0.67 0.69 0.69 0.78 0.85 0.70 -6.80%
P/EPS 9.81 8.38 7.18 6.63 6.57 6.88 5.45 48.13%
EY 10.19 11.93 13.92 15.08 15.23 14.54 18.34 -32.48%
DY 5.10 4.67 4.35 1.75 1.68 1.67 2.15 78.14%
P/NAPS 1.10 1.23 1.34 1.37 1.51 1.58 1.29 -10.10%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 16/08/07 21/05/07 13/02/07 24/11/06 22/08/06 04/05/06 20/02/06 -
Price 0.83 1.08 1.19 1.23 1.13 1.36 1.14 -
P/RPS 0.53 0.67 0.71 0.75 0.74 0.96 0.86 -27.64%
P/EPS 8.31 8.46 7.43 7.16 6.23 7.80 6.68 15.71%
EY 12.03 11.82 13.45 13.97 16.04 12.83 14.96 -13.55%
DY 6.02 4.63 4.20 1.63 1.77 1.47 1.75 128.39%
P/NAPS 0.93 1.24 1.38 1.48 1.43 1.79 1.58 -29.83%

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