[BPPLAS] QoQ TTM Result on 31-Dec-2007 [#4]

Stock
[BPPLAS] BP PLASTICS HOLDING BHD
Announcement Date
22-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 10.38%
YoY- -37.87%
Quarter Report
Latest QR
Upcoming QR
BPPLAS's Result
BPPLAS's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 251,833 244,870 231,260 204,489 192,400 187,233 192,716 19.46%
PBT 17,926 19,362 17,791 14,066 12,013 12,808 16,594 5.26%
Tax -3,994 -3,914 -3,076 -2,126 -1,196 -811 -1,283 112.75%
NP 13,932 15,448 14,715 11,940 10,817 11,997 15,311 -6.08%
-
NP to SH 13,932 15,448 14,715 11,940 10,817 11,997 15,311 -6.08%
-
Tax Rate 22.28% 20.21% 17.29% 15.11% 9.96% 6.33% 7.73% -
Total Cost 237,901 229,422 216,545 192,549 181,583 175,236 177,405 21.54%
-
Net Worth 115,392 0 0 109,409 0 106,931 104,325 6.93%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 3,606 3,606 3,606 3,606 6,001 6,001 6,001 -28.72%
Div Payout % 25.89% 23.35% 24.51% 30.21% 55.49% 50.03% 39.20% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 115,392 0 0 109,409 0 106,931 104,325 6.93%
NOSH 180,300 120,151 120,057 120,229 120,092 120,147 119,914 31.14%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 5.53% 6.31% 6.36% 5.84% 5.62% 6.41% 7.94% -
ROE 12.07% 0.00% 0.00% 10.91% 0.00% 11.22% 14.68% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 139.67 203.80 192.62 170.08 160.21 155.84 160.71 -8.90%
EPS 7.73 12.86 12.26 9.93 9.01 9.99 12.77 -28.37%
DPS 2.00 3.00 3.00 3.00 5.00 5.00 5.00 -45.62%
NAPS 0.64 0.00 0.00 0.91 0.00 0.89 0.87 -18.46%
Adjusted Per Share Value based on latest NOSH - 120,229
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 89.94 87.45 82.59 73.03 68.71 66.87 68.83 19.46%
EPS 4.98 5.52 5.26 4.26 3.86 4.28 5.47 -6.04%
DPS 1.29 1.29 1.29 1.29 2.14 2.14 2.14 -28.57%
NAPS 0.4121 0.00 0.00 0.3907 0.00 0.3819 0.3726 6.92%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.45 0.71 0.54 0.65 0.71 0.98 1.07 -
P/RPS 0.32 0.35 0.28 0.38 0.44 0.63 0.67 -38.81%
P/EPS 5.82 5.52 4.41 6.55 7.88 9.81 8.38 -21.52%
EY 17.17 18.11 22.70 15.28 12.69 10.19 11.93 27.38%
DY 4.45 4.23 5.56 4.62 7.04 5.10 4.67 -3.15%
P/NAPS 0.70 0.00 0.00 0.71 0.00 1.10 1.23 -31.25%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 24/11/08 22/08/08 29/05/08 22/02/08 19/11/07 16/08/07 21/05/07 -
Price 0.40 0.43 0.69 0.50 0.76 0.83 1.08 -
P/RPS 0.29 0.21 0.36 0.29 0.47 0.53 0.67 -42.69%
P/EPS 5.18 3.34 5.63 5.03 8.44 8.31 8.46 -27.82%
EY 19.32 29.90 17.76 19.86 11.85 12.03 11.82 38.63%
DY 5.00 6.98 4.35 6.00 6.58 6.02 4.63 5.24%
P/NAPS 0.63 0.00 0.00 0.55 0.00 0.93 1.24 -36.24%

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