[BPPLAS] QoQ TTM Result on 30-Sep-2013 [#3]

Stock
[BPPLAS] BP PLASTICS HOLDING BHD
Announcement Date
15-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -1.04%
YoY- -19.49%
Quarter Report
Latest QR
Upcoming QR
BPPLAS's Result
BPPLAS's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 281,776 261,913 241,003 233,314 217,855 218,634 220,284 17.88%
PBT 15,628 14,877 13,584 12,613 12,817 12,701 12,971 13.26%
Tax -3,960 -3,753 -3,450 -2,995 -3,098 -3,071 -3,147 16.60%
NP 11,668 11,124 10,134 9,618 9,719 9,630 9,824 12.18%
-
NP to SH 11,668 11,124 10,134 9,618 9,719 9,630 9,824 12.18%
-
Tax Rate 25.34% 25.23% 25.40% 23.75% 24.17% 24.18% 24.26% -
Total Cost 270,108 250,789 230,869 223,696 208,136 209,004 210,460 18.15%
-
Net Worth 155,568 150,915 153,172 150,674 157,657 152,581 151,835 1.63%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 10,832 9,159 9,159 7,368 7,404 3,651 3,651 106.88%
Div Payout % 92.84% 82.34% 90.39% 76.62% 76.19% 37.91% 37.17% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 155,568 150,915 153,172 150,674 157,657 152,581 151,835 1.63%
NOSH 180,893 179,661 180,202 179,374 187,688 179,508 180,756 0.05%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 4.14% 4.25% 4.20% 4.12% 4.46% 4.40% 4.46% -
ROE 7.50% 7.37% 6.62% 6.38% 6.16% 6.31% 6.47% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 155.77 145.78 133.74 130.07 116.07 121.80 121.87 17.82%
EPS 6.45 6.19 5.62 5.36 5.18 5.36 5.43 12.19%
DPS 6.00 5.10 5.08 4.11 3.95 2.02 2.02 107.04%
NAPS 0.86 0.84 0.85 0.84 0.84 0.85 0.84 1.58%
Adjusted Per Share Value based on latest NOSH - 179,374
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 100.63 93.54 86.07 83.33 77.81 78.08 78.67 17.88%
EPS 4.17 3.97 3.62 3.44 3.47 3.44 3.51 12.20%
DPS 3.87 3.27 3.27 2.63 2.64 1.30 1.30 107.35%
NAPS 0.5556 0.539 0.547 0.5381 0.5631 0.5449 0.5423 1.63%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.75 0.665 0.65 0.61 0.615 0.59 0.65 -
P/RPS 0.48 0.46 0.49 0.47 0.53 0.48 0.53 -6.40%
P/EPS 11.63 10.74 11.56 11.38 11.88 11.00 11.96 -1.85%
EY 8.60 9.31 8.65 8.79 8.42 9.09 8.36 1.91%
DY 8.00 7.67 7.82 6.73 6.42 3.42 3.11 88.06%
P/NAPS 0.87 0.79 0.76 0.73 0.73 0.69 0.77 8.50%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 15/08/14 23/05/14 21/02/14 15/11/13 19/08/13 29/05/13 25/02/13 -
Price 0.965 0.77 0.65 0.625 0.61 0.63 0.605 -
P/RPS 0.62 0.53 0.49 0.48 0.53 0.52 0.50 15.46%
P/EPS 14.96 12.44 11.56 11.66 11.78 11.74 11.13 21.85%
EY 6.68 8.04 8.65 8.58 8.49 8.52 8.98 -17.94%
DY 6.22 6.62 7.82 6.57 6.47 3.21 3.34 51.53%
P/NAPS 1.12 0.92 0.76 0.74 0.73 0.74 0.72 34.36%

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