[BPPLAS] QoQ TTM Result on 31-Mar-2008 [#1]

Stock
[BPPLAS] BP PLASTICS HOLDING BHD
Announcement Date
29-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 23.24%
YoY- -3.89%
Quarter Report
Latest QR
Upcoming QR
BPPLAS's Result
BPPLAS's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 233,345 251,833 244,870 231,260 204,489 192,400 187,233 15.73%
PBT 16,079 17,926 19,362 17,791 14,066 12,013 12,808 16.29%
Tax -4,343 -3,994 -3,914 -3,076 -2,126 -1,196 -811 204.53%
NP 11,736 13,932 15,448 14,715 11,940 10,817 11,997 -1.44%
-
NP to SH 11,736 13,932 15,448 14,715 11,940 10,817 11,997 -1.44%
-
Tax Rate 27.01% 22.28% 20.21% 17.29% 15.11% 9.96% 6.33% -
Total Cost 221,609 237,901 229,422 216,545 192,549 181,583 175,236 16.86%
-
Net Worth 117,472 115,392 0 0 109,409 0 106,931 6.43%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 3,614 3,606 3,606 3,606 3,606 6,001 6,001 -28.57%
Div Payout % 30.80% 25.89% 23.35% 24.51% 30.21% 55.49% 50.03% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 117,472 115,392 0 0 109,409 0 106,931 6.43%
NOSH 180,727 180,300 120,151 120,057 120,229 120,092 120,147 31.12%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 5.03% 5.53% 6.31% 6.36% 5.84% 5.62% 6.41% -
ROE 9.99% 12.07% 0.00% 0.00% 10.91% 0.00% 11.22% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 129.11 139.67 203.80 192.62 170.08 160.21 155.84 -11.73%
EPS 6.49 7.73 12.86 12.26 9.93 9.01 9.99 -24.89%
DPS 2.00 2.00 3.00 3.00 3.00 5.00 5.00 -45.56%
NAPS 0.65 0.64 0.00 0.00 0.91 0.00 0.89 -18.82%
Adjusted Per Share Value based on latest NOSH - 120,057
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 83.34 89.94 87.45 82.59 73.03 68.71 66.87 15.73%
EPS 4.19 4.98 5.52 5.26 4.26 3.86 4.28 -1.40%
DPS 1.29 1.29 1.29 1.29 1.29 2.14 2.14 -28.53%
NAPS 0.4195 0.4121 0.00 0.00 0.3907 0.00 0.3819 6.43%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.39 0.45 0.71 0.54 0.65 0.71 0.98 -
P/RPS 0.30 0.32 0.35 0.28 0.38 0.44 0.63 -38.88%
P/EPS 6.01 5.82 5.52 4.41 6.55 7.88 9.81 -27.75%
EY 16.65 17.17 18.11 22.70 15.28 12.69 10.19 38.52%
DY 5.13 4.45 4.23 5.56 4.62 7.04 5.10 0.38%
P/NAPS 0.60 0.70 0.00 0.00 0.71 0.00 1.10 -33.11%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 23/02/09 24/11/08 22/08/08 29/05/08 22/02/08 19/11/07 16/08/07 -
Price 0.36 0.40 0.43 0.69 0.50 0.76 0.83 -
P/RPS 0.28 0.29 0.21 0.36 0.29 0.47 0.53 -34.52%
P/EPS 5.54 5.18 3.34 5.63 5.03 8.44 8.31 -23.59%
EY 18.04 19.32 29.90 17.76 19.86 11.85 12.03 30.85%
DY 5.56 5.00 6.98 4.35 6.00 6.58 6.02 -5.13%
P/NAPS 0.55 0.63 0.00 0.00 0.55 0.00 0.93 -29.43%

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