[BPPLAS] QoQ TTM Result on 31-Mar-2011 [#1]

Stock
[BPPLAS] BP PLASTICS HOLDING BHD
Announcement Date
23-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 2.52%
YoY- 9.41%
Quarter Report
Latest QR
Upcoming QR
BPPLAS's Result
BPPLAS's Financial Summary
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 222,161 221,992 226,891 225,651 220,756 215,479 208,581 4.28%
PBT 17,460 19,791 22,676 22,171 22,245 19,323 18,584 -4.06%
Tax -1,930 -2,941 -4,075 -4,409 -4,919 -3,599 -3,370 -30.96%
NP 15,530 16,850 18,601 17,762 17,326 15,724 15,214 1.37%
-
NP to SH 15,530 16,850 18,601 17,762 17,326 15,724 15,214 1.37%
-
Tax Rate 11.05% 14.86% 17.97% 19.89% 22.11% 18.63% 18.13% -
Total Cost 206,631 205,142 208,290 207,889 203,430 199,755 193,367 4.50%
-
Net Worth 147,842 147,915 144,180 140,224 143,871 138,931 132,946 7.31%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 7,210 10,798 10,798 7,193 7,193 5,393 5,393 21.29%
Div Payout % 46.43% 64.08% 58.05% 40.50% 41.52% 34.30% 35.45% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 147,842 147,915 144,180 140,224 143,871 138,931 132,946 7.31%
NOSH 180,295 180,384 180,226 179,774 179,839 180,430 179,657 0.23%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 6.99% 7.59% 8.20% 7.87% 7.85% 7.30% 7.29% -
ROE 10.50% 11.39% 12.90% 12.67% 12.04% 11.32% 11.44% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 123.22 123.07 125.89 125.52 122.75 119.43 116.10 4.03%
EPS 8.61 9.34 10.32 9.88 9.63 8.71 8.47 1.09%
DPS 4.00 6.00 6.00 4.00 4.00 3.00 3.00 21.07%
NAPS 0.82 0.82 0.80 0.78 0.80 0.77 0.74 7.06%
Adjusted Per Share Value based on latest NOSH - 179,774
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 79.34 79.28 81.03 80.59 78.84 76.96 74.49 4.28%
EPS 5.55 6.02 6.64 6.34 6.19 5.62 5.43 1.46%
DPS 2.58 3.86 3.86 2.57 2.57 1.93 1.93 21.28%
NAPS 0.528 0.5283 0.5149 0.5008 0.5138 0.4962 0.4748 7.31%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.60 0.60 0.63 0.62 0.59 0.57 0.58 -
P/RPS 0.49 0.49 0.50 0.49 0.48 0.48 0.50 -1.33%
P/EPS 6.97 6.42 6.10 6.28 6.12 6.54 6.85 1.16%
EY 14.36 15.57 16.38 15.94 16.33 15.29 14.60 -1.09%
DY 6.67 10.00 9.52 6.45 6.78 5.26 5.17 18.45%
P/NAPS 0.73 0.73 0.79 0.79 0.74 0.74 0.78 -4.30%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 21/02/12 25/11/11 12/08/11 23/05/11 14/02/11 18/11/10 13/08/10 -
Price 0.69 0.60 0.60 0.62 0.63 0.57 0.60 -
P/RPS 0.56 0.49 0.48 0.49 0.51 0.48 0.52 5.05%
P/EPS 8.01 6.42 5.81 6.28 6.54 6.54 7.09 8.44%
EY 12.48 15.57 17.20 15.94 15.29 15.29 14.11 -7.83%
DY 5.80 10.00 10.00 6.45 6.35 5.26 5.00 10.37%
P/NAPS 0.84 0.73 0.75 0.79 0.79 0.74 0.81 2.44%

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