[BPPLAS] QoQ TTM Result on 31-Mar-2007 [#1]

Stock
[BPPLAS] BP PLASTICS HOLDING BHD
Announcement Date
21-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -20.33%
YoY- -26.78%
Quarter Report
Latest QR
Upcoming QR
BPPLAS's Result
BPPLAS's Financial Summary
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 204,489 192,400 187,233 192,716 200,154 197,299 183,087 7.62%
PBT 14,066 12,013 12,808 16,594 21,136 23,574 24,362 -30.59%
Tax -2,126 -1,196 -811 -1,283 -1,917 -2,923 -2,594 -12.39%
NP 11,940 10,817 11,997 15,311 19,219 20,651 21,768 -32.91%
-
NP to SH 11,940 10,817 11,997 15,311 19,219 20,651 21,768 -32.91%
-
Tax Rate 15.11% 9.96% 6.33% 7.73% 9.07% 12.40% 10.65% -
Total Cost 192,549 181,583 175,236 177,405 180,935 176,648 161,319 12.48%
-
Net Worth 109,409 0 106,931 104,325 103,233 99,717 94,882 9.93%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 3,606 6,001 6,001 6,001 6,001 2,402 2,402 31.01%
Div Payout % 30.21% 55.49% 50.03% 39.20% 31.23% 11.63% 11.04% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 109,409 0 106,931 104,325 103,233 99,717 94,882 9.93%
NOSH 120,229 120,092 120,147 119,914 120,039 120,141 120,104 0.06%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 5.84% 5.62% 6.41% 7.94% 9.60% 10.47% 11.89% -
ROE 10.91% 0.00% 11.22% 14.68% 18.62% 20.71% 22.94% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 170.08 160.21 155.84 160.71 166.74 164.22 152.44 7.55%
EPS 9.93 9.01 9.99 12.77 16.01 17.19 18.12 -32.95%
DPS 3.00 5.00 5.00 5.00 5.00 2.00 2.00 30.94%
NAPS 0.91 0.00 0.89 0.87 0.86 0.83 0.79 9.85%
Adjusted Per Share Value based on latest NOSH - 119,914
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 73.03 68.71 66.87 68.83 71.48 70.46 65.39 7.62%
EPS 4.26 3.86 4.28 5.47 6.86 7.38 7.77 -32.93%
DPS 1.29 2.14 2.14 2.14 2.14 0.86 0.86 30.94%
NAPS 0.3907 0.00 0.3819 0.3726 0.3687 0.3561 0.3389 9.91%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.65 0.71 0.98 1.07 1.15 1.14 1.19 -
P/RPS 0.38 0.44 0.63 0.67 0.69 0.69 0.78 -38.00%
P/EPS 6.55 7.88 9.81 8.38 7.18 6.63 6.57 -0.20%
EY 15.28 12.69 10.19 11.93 13.92 15.08 15.23 0.21%
DY 4.62 7.04 5.10 4.67 4.35 1.75 1.68 95.92%
P/NAPS 0.71 0.00 1.10 1.23 1.34 1.37 1.51 -39.44%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 22/02/08 19/11/07 16/08/07 21/05/07 13/02/07 24/11/06 22/08/06 -
Price 0.50 0.76 0.83 1.08 1.19 1.23 1.13 -
P/RPS 0.29 0.47 0.53 0.67 0.71 0.75 0.74 -46.35%
P/EPS 5.03 8.44 8.31 8.46 7.43 7.16 6.23 -13.25%
EY 19.86 11.85 12.03 11.82 13.45 13.97 16.04 15.26%
DY 6.00 6.58 6.02 4.63 4.20 1.63 1.77 125.15%
P/NAPS 0.55 0.00 0.93 1.24 1.38 1.48 1.43 -47.02%

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