[BPPLAS] QoQ TTM Result on 31-Dec-2014 [#4]

Stock
[BPPLAS] BP PLASTICS HOLDING BHD
Announcement Date
13-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- -3.7%
YoY- -0.27%
Quarter Report
Latest QR
Upcoming QR
BPPLAS's Result
BPPLAS's Financial Summary
View:
Show?
TTM Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 272,125 270,096 278,379 283,963 279,641 281,776 261,913 2.58%
PBT 20,976 14,764 13,827 13,478 14,149 15,628 14,877 25.71%
Tax -4,915 -3,247 -3,488 -3,371 -3,654 -3,960 -3,753 19.68%
NP 16,061 11,517 10,339 10,107 10,495 11,668 11,124 27.71%
-
NP to SH 16,061 11,517 10,339 10,107 10,495 11,668 11,124 27.71%
-
Tax Rate 23.43% 21.99% 25.23% 25.01% 25.83% 25.34% 25.23% -
Total Cost 256,064 258,579 268,040 273,856 269,146 270,108 250,789 1.39%
-
Net Worth 157,657 159,534 157,657 157,657 152,173 155,568 150,915 2.95%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 15,015 15,015 14,811 11,057 10,832 10,832 9,159 38.99%
Div Payout % 93.49% 130.37% 143.26% 109.40% 103.22% 92.84% 82.34% -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 157,657 159,534 157,657 157,657 152,173 155,568 150,915 2.95%
NOSH 187,688 187,688 187,688 187,688 183,342 180,893 179,661 2.95%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 5.90% 4.26% 3.71% 3.56% 3.75% 4.14% 4.25% -
ROE 10.19% 7.22% 6.56% 6.41% 6.90% 7.50% 7.37% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 144.99 143.91 148.32 151.30 152.52 155.77 145.78 -0.36%
EPS 8.56 6.14 5.51 5.39 5.72 6.45 6.19 24.09%
DPS 8.00 8.00 7.89 5.89 5.91 6.00 5.10 34.96%
NAPS 0.84 0.85 0.84 0.84 0.83 0.86 0.84 0.00%
Adjusted Per Share Value based on latest NOSH - 187,688
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 96.69 95.97 98.91 100.90 99.36 100.12 93.06 2.58%
EPS 5.71 4.09 3.67 3.59 3.73 4.15 3.95 27.81%
DPS 5.34 5.34 5.26 3.93 3.85 3.85 3.25 39.20%
NAPS 0.5602 0.5669 0.5602 0.5602 0.5407 0.5528 0.5362 2.95%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 1.21 0.90 0.90 0.755 0.92 0.75 0.665 -
P/RPS 0.83 0.63 0.61 0.50 0.60 0.48 0.46 48.15%
P/EPS 14.14 14.67 16.34 14.02 16.07 11.63 10.74 20.10%
EY 7.07 6.82 6.12 7.13 6.22 8.60 9.31 -16.74%
DY 6.61 8.89 8.77 7.80 6.42 8.00 7.67 -9.43%
P/NAPS 1.44 1.06 1.07 0.90 1.11 0.87 0.79 49.16%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 13/11/15 14/08/15 22/05/15 13/02/15 14/11/14 15/08/14 23/05/14 -
Price 1.52 0.97 0.94 0.88 0.905 0.965 0.77 -
P/RPS 1.05 0.67 0.63 0.58 0.59 0.62 0.53 57.67%
P/EPS 17.76 15.81 17.06 16.34 15.81 14.96 12.44 26.76%
EY 5.63 6.33 5.86 6.12 6.33 6.68 8.04 -21.12%
DY 5.26 8.25 8.40 6.69 6.53 6.22 6.62 -14.20%
P/NAPS 1.81 1.14 1.12 1.05 1.09 1.12 0.92 56.94%

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