[BPPLAS] QoQ TTM Result on 31-Mar-2006 [#1]

Stock
[BPPLAS] BP PLASTICS HOLDING BHD
Announcement Date
04-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 2.04%
YoY- 327.47%
Quarter Report
Latest QR
Upcoming QR
BPPLAS's Result
BPPLAS's Financial Summary
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 200,154 197,299 183,087 169,728 160,038 118,214 77,233 88.34%
PBT 21,136 23,574 24,362 23,646 23,383 17,796 11,679 48.34%
Tax -1,917 -2,923 -2,594 -2,734 -2,890 -1,796 -1,890 0.94%
NP 19,219 20,651 21,768 20,912 20,493 16,000 9,789 56.60%
-
NP to SH 19,219 20,651 21,768 20,912 20,493 16,000 9,789 56.60%
-
Tax Rate 9.07% 12.40% 10.65% 11.56% 12.36% 10.09% 16.18% -
Total Cost 180,935 176,648 161,319 148,816 139,545 102,214 67,444 92.72%
-
Net Worth 103,233 99,717 94,882 91,114 86,496 83,932 78,015 20.46%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 6,001 2,402 2,402 2,402 2,402 - - -
Div Payout % 31.23% 11.63% 11.04% 11.49% 11.72% - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 103,233 99,717 94,882 91,114 86,496 83,932 78,015 20.46%
NOSH 120,039 120,141 120,104 119,887 120,133 119,903 120,024 0.00%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 9.60% 10.47% 11.89% 12.32% 12.81% 13.53% 12.67% -
ROE 18.62% 20.71% 22.94% 22.95% 23.69% 19.06% 12.55% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 166.74 164.22 152.44 141.57 133.22 98.59 64.35 88.32%
EPS 16.01 17.19 18.12 17.44 17.06 13.34 8.16 56.53%
DPS 5.00 2.00 2.00 2.00 2.00 0.00 0.00 -
NAPS 0.86 0.83 0.79 0.76 0.72 0.70 0.65 20.45%
Adjusted Per Share Value based on latest NOSH - 119,887
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 71.48 70.46 65.39 60.62 57.16 42.22 27.58 88.35%
EPS 6.86 7.38 7.77 7.47 7.32 5.71 3.50 56.42%
DPS 2.14 0.86 0.86 0.86 0.86 0.00 0.00 -
NAPS 0.3687 0.3561 0.3389 0.3254 0.3089 0.2998 0.2786 20.47%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 1.15 1.14 1.19 1.20 0.93 0.95 0.90 -
P/RPS 0.69 0.69 0.78 0.85 0.70 0.96 1.40 -37.52%
P/EPS 7.18 6.63 6.57 6.88 5.45 7.12 11.04 -24.87%
EY 13.92 15.08 15.23 14.54 18.34 14.05 9.06 33.04%
DY 4.35 1.75 1.68 1.67 2.15 0.00 0.00 -
P/NAPS 1.34 1.37 1.51 1.58 1.29 1.36 1.38 -1.93%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 13/02/07 24/11/06 22/08/06 04/05/06 20/02/06 - - -
Price 1.19 1.23 1.13 1.36 1.14 0.00 0.00 -
P/RPS 0.71 0.75 0.74 0.96 0.86 0.00 0.00 -
P/EPS 7.43 7.16 6.23 7.80 6.68 0.00 0.00 -
EY 13.45 13.97 16.04 12.83 14.96 0.00 0.00 -
DY 4.20 1.63 1.77 1.47 1.75 0.00 0.00 -
P/NAPS 1.38 1.48 1.43 1.79 1.58 0.00 0.00 -

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