[BPPLAS] QoQ TTM Result on 31-Mar-2013 [#1]

Stock
[BPPLAS] BP PLASTICS HOLDING BHD
Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -1.97%
YoY- -30.83%
Quarter Report
Latest QR
Upcoming QR
BPPLAS's Result
BPPLAS's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 241,003 233,314 217,855 218,634 220,284 218,450 216,156 7.50%
PBT 13,584 12,613 12,817 12,701 12,971 14,898 14,981 -6.30%
Tax -3,450 -2,995 -3,098 -3,071 -3,147 -2,952 -2,436 26.03%
NP 10,134 9,618 9,719 9,630 9,824 11,946 12,545 -13.22%
-
NP to SH 10,134 9,618 9,719 9,630 9,824 11,946 12,545 -13.22%
-
Tax Rate 25.40% 23.75% 24.17% 24.18% 24.26% 19.81% 16.26% -
Total Cost 230,869 223,696 208,136 209,004 210,460 206,504 203,611 8.71%
-
Net Worth 153,172 150,674 157,657 152,581 151,835 151,312 149,471 1.63%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 9,159 7,368 7,404 3,651 3,651 3,641 3,605 85.87%
Div Payout % 90.39% 76.62% 76.19% 37.91% 37.17% 30.49% 28.74% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 153,172 150,674 157,657 152,581 151,835 151,312 149,471 1.63%
NOSH 180,202 179,374 187,688 179,508 180,756 180,134 180,086 0.04%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 4.20% 4.12% 4.46% 4.40% 4.46% 5.47% 5.80% -
ROE 6.62% 6.38% 6.16% 6.31% 6.47% 7.89% 8.39% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 133.74 130.07 116.07 121.80 121.87 121.27 120.03 7.45%
EPS 5.62 5.36 5.18 5.36 5.43 6.63 6.97 -13.33%
DPS 5.08 4.11 3.95 2.02 2.02 2.02 2.00 85.84%
NAPS 0.85 0.84 0.84 0.85 0.84 0.84 0.83 1.59%
Adjusted Per Share Value based on latest NOSH - 179,508
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 86.07 83.33 77.81 78.08 78.67 78.02 77.20 7.49%
EPS 3.62 3.44 3.47 3.44 3.51 4.27 4.48 -13.21%
DPS 3.27 2.63 2.64 1.30 1.30 1.30 1.29 85.59%
NAPS 0.547 0.5381 0.5631 0.5449 0.5423 0.5404 0.5338 1.63%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.65 0.61 0.615 0.59 0.65 0.60 0.63 -
P/RPS 0.49 0.47 0.53 0.48 0.53 0.49 0.52 -3.87%
P/EPS 11.56 11.38 11.88 11.00 11.96 9.05 9.04 17.76%
EY 8.65 8.79 8.42 9.09 8.36 11.05 11.06 -15.07%
DY 7.82 6.73 6.42 3.42 3.11 3.37 3.17 82.27%
P/NAPS 0.76 0.73 0.73 0.69 0.77 0.71 0.76 0.00%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 21/02/14 15/11/13 19/08/13 29/05/13 25/02/13 19/11/12 27/08/12 -
Price 0.65 0.625 0.61 0.63 0.605 0.60 0.63 -
P/RPS 0.49 0.48 0.53 0.52 0.50 0.49 0.52 -3.87%
P/EPS 11.56 11.66 11.78 11.74 11.13 9.05 9.04 17.76%
EY 8.65 8.58 8.49 8.52 8.98 11.05 11.06 -15.07%
DY 7.82 6.57 6.47 3.21 3.34 3.37 3.17 82.27%
P/NAPS 0.76 0.74 0.73 0.74 0.72 0.71 0.76 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