[BPPLAS] QoQ TTM Result on 30-Sep-2008 [#3]

Stock
[BPPLAS] BP PLASTICS HOLDING BHD
Announcement Date
24-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -9.81%
YoY- 28.8%
Quarter Report
Latest QR
Upcoming QR
BPPLAS's Result
BPPLAS's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 181,680 200,407 233,345 251,833 244,870 231,260 204,489 -7.58%
PBT 16,099 14,773 16,079 17,926 19,362 17,791 14,066 9.42%
Tax -4,587 -4,253 -4,343 -3,994 -3,914 -3,076 -2,126 67.05%
NP 11,512 10,520 11,736 13,932 15,448 14,715 11,940 -2.40%
-
NP to SH 11,512 10,520 11,736 13,932 15,448 14,715 11,940 -2.40%
-
Tax Rate 28.49% 28.79% 27.01% 22.28% 20.21% 17.29% 15.11% -
Total Cost 170,168 189,887 221,609 237,901 229,422 216,545 192,549 -7.91%
-
Net Worth 124,379 121,008 117,472 115,392 0 0 109,409 8.93%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 3,614 3,614 3,614 3,606 3,606 3,606 3,606 0.14%
Div Payout % 31.40% 34.36% 30.80% 25.89% 23.35% 24.51% 30.21% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 124,379 121,008 117,472 115,392 0 0 109,409 8.93%
NOSH 180,259 180,609 180,727 180,300 120,151 120,057 120,229 31.02%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 6.34% 5.25% 5.03% 5.53% 6.31% 6.36% 5.84% -
ROE 9.26% 8.69% 9.99% 12.07% 0.00% 0.00% 10.91% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 100.79 110.96 129.11 139.67 203.80 192.62 170.08 -29.47%
EPS 6.39 5.82 6.49 7.73 12.86 12.26 9.93 -25.48%
DPS 2.00 2.00 2.00 2.00 3.00 3.00 3.00 -23.70%
NAPS 0.69 0.67 0.65 0.64 0.00 0.00 0.91 -16.86%
Adjusted Per Share Value based on latest NOSH - 180,300
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 64.89 71.57 83.34 89.94 87.45 82.59 73.03 -7.58%
EPS 4.11 3.76 4.19 4.98 5.52 5.26 4.26 -2.36%
DPS 1.29 1.29 1.29 1.29 1.29 1.29 1.29 0.00%
NAPS 0.4442 0.4322 0.4195 0.4121 0.00 0.00 0.3907 8.94%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.41 0.50 0.39 0.45 0.71 0.54 0.65 -
P/RPS 0.41 0.45 0.30 0.32 0.35 0.28 0.38 5.20%
P/EPS 6.42 8.58 6.01 5.82 5.52 4.41 6.55 -1.32%
EY 15.58 11.65 16.65 17.17 18.11 22.70 15.28 1.30%
DY 4.88 4.00 5.13 4.45 4.23 5.56 4.62 3.72%
P/NAPS 0.59 0.75 0.60 0.70 0.00 0.00 0.71 -11.62%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 19/08/09 26/05/09 23/02/09 24/11/08 22/08/08 29/05/08 22/02/08 -
Price 0.54 0.46 0.36 0.40 0.43 0.69 0.50 -
P/RPS 0.54 0.41 0.28 0.29 0.21 0.36 0.29 51.41%
P/EPS 8.46 7.90 5.54 5.18 3.34 5.63 5.03 41.47%
EY 11.83 12.66 18.04 19.32 29.90 17.76 19.86 -29.22%
DY 3.70 4.35 5.56 5.00 6.98 4.35 6.00 -27.57%
P/NAPS 0.78 0.69 0.55 0.63 0.00 0.00 0.55 26.25%

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