[BPPLAS] QoQ TTM Result on 31-Mar-2012 [#1]

Stock
[BPPLAS] BP PLASTICS HOLDING BHD
Announcement Date
29-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -10.35%
YoY- -21.61%
Quarter Report
Latest QR
Upcoming QR
BPPLAS's Result
BPPLAS's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 220,284 218,450 216,156 218,365 222,161 221,992 226,891 -1.94%
PBT 12,971 14,898 14,981 16,109 17,460 19,791 22,676 -30.97%
Tax -3,147 -2,952 -2,436 -2,186 -1,930 -2,941 -4,075 -15.75%
NP 9,824 11,946 12,545 13,923 15,530 16,850 18,601 -34.53%
-
NP to SH 9,824 11,946 12,545 13,923 15,530 16,850 18,601 -34.53%
-
Tax Rate 24.26% 19.81% 16.26% 13.57% 11.05% 14.86% 17.97% -
Total Cost 210,460 206,504 203,611 204,442 206,631 205,142 208,290 0.69%
-
Net Worth 151,835 151,312 149,471 148,096 147,842 147,915 144,180 3.49%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 3,651 3,641 3,605 7,210 7,210 10,798 10,798 -51.30%
Div Payout % 37.17% 30.49% 28.74% 51.79% 46.43% 64.08% 58.05% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 151,835 151,312 149,471 148,096 147,842 147,915 144,180 3.49%
NOSH 180,756 180,134 180,086 180,606 180,295 180,384 180,226 0.19%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 4.46% 5.47% 5.80% 6.38% 6.99% 7.59% 8.20% -
ROE 6.47% 7.89% 8.39% 9.40% 10.50% 11.39% 12.90% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 121.87 121.27 120.03 120.91 123.22 123.07 125.89 -2.13%
EPS 5.43 6.63 6.97 7.71 8.61 9.34 10.32 -34.69%
DPS 2.02 2.02 2.00 4.00 4.00 6.00 6.00 -51.44%
NAPS 0.84 0.84 0.83 0.82 0.82 0.82 0.80 3.29%
Adjusted Per Share Value based on latest NOSH - 180,606
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 78.67 78.02 77.20 77.99 79.34 79.28 81.03 -1.94%
EPS 3.51 4.27 4.48 4.97 5.55 6.02 6.64 -34.49%
DPS 1.30 1.30 1.29 2.58 2.58 3.86 3.86 -51.43%
NAPS 0.5423 0.5404 0.5338 0.5289 0.528 0.5283 0.5149 3.50%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.65 0.60 0.63 0.64 0.60 0.60 0.63 -
P/RPS 0.53 0.49 0.52 0.53 0.49 0.49 0.50 3.94%
P/EPS 11.96 9.05 9.04 8.30 6.97 6.42 6.10 56.33%
EY 8.36 11.05 11.06 12.05 14.36 15.57 16.38 -36.00%
DY 3.11 3.37 3.17 6.25 6.67 10.00 9.52 -52.40%
P/NAPS 0.77 0.71 0.76 0.78 0.73 0.73 0.79 -1.68%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 25/02/13 19/11/12 27/08/12 29/05/12 21/02/12 25/11/11 12/08/11 -
Price 0.605 0.60 0.63 0.61 0.69 0.60 0.60 -
P/RPS 0.50 0.49 0.52 0.50 0.56 0.49 0.48 2.74%
P/EPS 11.13 9.05 9.04 7.91 8.01 6.42 5.81 53.94%
EY 8.98 11.05 11.06 12.64 12.48 15.57 17.20 -35.03%
DY 3.34 3.37 3.17 6.56 5.80 10.00 10.00 -51.70%
P/NAPS 0.72 0.71 0.76 0.74 0.84 0.73 0.75 -2.67%

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