[BPPLAS] QoQ TTM Result on 30-Sep-2011 [#3]

Stock
[BPPLAS] BP PLASTICS HOLDING BHD
Announcement Date
25-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -9.41%
YoY- 7.16%
Quarter Report
Latest QR
Upcoming QR
BPPLAS's Result
BPPLAS's Financial Summary
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 216,156 218,365 222,161 221,992 226,891 225,651 220,756 -1.39%
PBT 14,981 16,109 17,460 19,791 22,676 22,171 22,245 -23.18%
Tax -2,436 -2,186 -1,930 -2,941 -4,075 -4,409 -4,919 -37.43%
NP 12,545 13,923 15,530 16,850 18,601 17,762 17,326 -19.38%
-
NP to SH 12,545 13,923 15,530 16,850 18,601 17,762 17,326 -19.38%
-
Tax Rate 16.26% 13.57% 11.05% 14.86% 17.97% 19.89% 22.11% -
Total Cost 203,611 204,442 206,631 205,142 208,290 207,889 203,430 0.05%
-
Net Worth 149,471 148,096 147,842 147,915 144,180 140,224 143,871 2.58%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 3,605 7,210 7,210 10,798 10,798 7,193 7,193 -36.93%
Div Payout % 28.74% 51.79% 46.43% 64.08% 58.05% 40.50% 41.52% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 149,471 148,096 147,842 147,915 144,180 140,224 143,871 2.58%
NOSH 180,086 180,606 180,295 180,384 180,226 179,774 179,839 0.09%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 5.80% 6.38% 6.99% 7.59% 8.20% 7.87% 7.85% -
ROE 8.39% 9.40% 10.50% 11.39% 12.90% 12.67% 12.04% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 120.03 120.91 123.22 123.07 125.89 125.52 122.75 -1.48%
EPS 6.97 7.71 8.61 9.34 10.32 9.88 9.63 -19.40%
DPS 2.00 4.00 4.00 6.00 6.00 4.00 4.00 -37.03%
NAPS 0.83 0.82 0.82 0.82 0.80 0.78 0.80 2.48%
Adjusted Per Share Value based on latest NOSH - 180,384
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 77.20 77.99 79.34 79.28 81.03 80.59 78.84 -1.39%
EPS 4.48 4.97 5.55 6.02 6.64 6.34 6.19 -19.40%
DPS 1.29 2.58 2.58 3.86 3.86 2.57 2.57 -36.86%
NAPS 0.5338 0.5289 0.528 0.5283 0.5149 0.5008 0.5138 2.58%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.63 0.64 0.60 0.60 0.63 0.62 0.59 -
P/RPS 0.52 0.53 0.49 0.49 0.50 0.49 0.48 5.48%
P/EPS 9.04 8.30 6.97 6.42 6.10 6.28 6.12 29.73%
EY 11.06 12.05 14.36 15.57 16.38 15.94 16.33 -22.89%
DY 3.17 6.25 6.67 10.00 9.52 6.45 6.78 -39.78%
P/NAPS 0.76 0.78 0.73 0.73 0.79 0.79 0.74 1.79%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 27/08/12 29/05/12 21/02/12 25/11/11 12/08/11 23/05/11 14/02/11 -
Price 0.63 0.61 0.69 0.60 0.60 0.62 0.63 -
P/RPS 0.52 0.50 0.56 0.49 0.48 0.49 0.51 1.30%
P/EPS 9.04 7.91 8.01 6.42 5.81 6.28 6.54 24.11%
EY 11.06 12.64 12.48 15.57 17.20 15.94 15.29 -19.43%
DY 3.17 6.56 5.80 10.00 10.00 6.45 6.35 -37.09%
P/NAPS 0.76 0.74 0.84 0.73 0.75 0.79 0.79 -2.55%

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