[BPPLAS] QoQ TTM Result on 30-Sep-2014 [#3]

Stock
[BPPLAS] BP PLASTICS HOLDING BHD
Announcement Date
14-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -10.05%
YoY- 9.12%
Quarter Report
Latest QR
Upcoming QR
BPPLAS's Result
BPPLAS's Financial Summary
View:
Show?
TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 270,096 278,379 283,963 279,641 281,776 261,913 241,003 7.91%
PBT 14,764 13,827 13,478 14,149 15,628 14,877 13,584 5.72%
Tax -3,247 -3,488 -3,371 -3,654 -3,960 -3,753 -3,450 -3.97%
NP 11,517 10,339 10,107 10,495 11,668 11,124 10,134 8.92%
-
NP to SH 11,517 10,339 10,107 10,495 11,668 11,124 10,134 8.92%
-
Tax Rate 21.99% 25.23% 25.01% 25.83% 25.34% 25.23% 25.40% -
Total Cost 258,579 268,040 273,856 269,146 270,108 250,789 230,869 7.87%
-
Net Worth 159,534 157,657 157,657 152,173 155,568 150,915 153,172 2.75%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 15,015 14,811 11,057 10,832 10,832 9,159 9,159 39.15%
Div Payout % 130.37% 143.26% 109.40% 103.22% 92.84% 82.34% 90.39% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 159,534 157,657 157,657 152,173 155,568 150,915 153,172 2.75%
NOSH 187,688 187,688 187,688 183,342 180,893 179,661 180,202 2.75%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 4.26% 3.71% 3.56% 3.75% 4.14% 4.25% 4.20% -
ROE 7.22% 6.56% 6.41% 6.90% 7.50% 7.37% 6.62% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 143.91 148.32 151.30 152.52 155.77 145.78 133.74 5.02%
EPS 6.14 5.51 5.39 5.72 6.45 6.19 5.62 6.09%
DPS 8.00 7.89 5.89 5.91 6.00 5.10 5.08 35.47%
NAPS 0.85 0.84 0.84 0.83 0.86 0.84 0.85 0.00%
Adjusted Per Share Value based on latest NOSH - 183,342
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 95.97 98.91 100.90 99.36 100.12 93.06 85.63 7.91%
EPS 4.09 3.67 3.59 3.73 4.15 3.95 3.60 8.90%
DPS 5.34 5.26 3.93 3.85 3.85 3.25 3.25 39.36%
NAPS 0.5669 0.5602 0.5602 0.5407 0.5528 0.5362 0.5443 2.75%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.90 0.90 0.755 0.92 0.75 0.665 0.65 -
P/RPS 0.63 0.61 0.50 0.60 0.48 0.46 0.49 18.29%
P/EPS 14.67 16.34 14.02 16.07 11.63 10.74 11.56 17.26%
EY 6.82 6.12 7.13 6.22 8.60 9.31 8.65 -14.69%
DY 8.89 8.77 7.80 6.42 8.00 7.67 7.82 8.95%
P/NAPS 1.06 1.07 0.90 1.11 0.87 0.79 0.76 24.90%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 14/08/15 22/05/15 13/02/15 14/11/14 15/08/14 23/05/14 21/02/14 -
Price 0.97 0.94 0.88 0.905 0.965 0.77 0.65 -
P/RPS 0.67 0.63 0.58 0.59 0.62 0.53 0.49 23.26%
P/EPS 15.81 17.06 16.34 15.81 14.96 12.44 11.56 23.28%
EY 6.33 5.86 6.12 6.33 6.68 8.04 8.65 -18.83%
DY 8.25 8.40 6.69 6.53 6.22 6.62 7.82 3.64%
P/NAPS 1.14 1.12 1.05 1.09 1.12 0.92 0.76 31.13%

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