[BPPLAS] QoQ TTM Result on 31-Mar-2014 [#1]

Stock
[BPPLAS] BP PLASTICS HOLDING BHD
Announcement Date
23-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 9.77%
YoY- 15.51%
Quarter Report
Latest QR
Upcoming QR
BPPLAS's Result
BPPLAS's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 283,963 279,641 281,776 261,913 241,003 233,314 217,855 19.26%
PBT 13,478 14,149 15,628 14,877 13,584 12,613 12,817 3.39%
Tax -3,371 -3,654 -3,960 -3,753 -3,450 -2,995 -3,098 5.77%
NP 10,107 10,495 11,668 11,124 10,134 9,618 9,719 2.63%
-
NP to SH 10,107 10,495 11,668 11,124 10,134 9,618 9,719 2.63%
-
Tax Rate 25.01% 25.83% 25.34% 25.23% 25.40% 23.75% 24.17% -
Total Cost 273,856 269,146 270,108 250,789 230,869 223,696 208,136 20.01%
-
Net Worth 157,657 152,173 155,568 150,915 153,172 150,674 157,657 0.00%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 11,057 10,832 10,832 9,159 9,159 7,368 7,404 30.55%
Div Payout % 109.40% 103.22% 92.84% 82.34% 90.39% 76.62% 76.19% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 157,657 152,173 155,568 150,915 153,172 150,674 157,657 0.00%
NOSH 187,688 183,342 180,893 179,661 180,202 179,374 187,688 0.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 3.56% 3.75% 4.14% 4.25% 4.20% 4.12% 4.46% -
ROE 6.41% 6.90% 7.50% 7.37% 6.62% 6.38% 6.16% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 151.30 152.52 155.77 145.78 133.74 130.07 116.07 19.27%
EPS 5.39 5.72 6.45 6.19 5.62 5.36 5.18 2.67%
DPS 5.89 5.91 6.00 5.10 5.08 4.11 3.95 30.42%
NAPS 0.84 0.83 0.86 0.84 0.85 0.84 0.84 0.00%
Adjusted Per Share Value based on latest NOSH - 179,661
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 101.42 99.87 100.63 93.54 86.07 83.33 77.81 19.26%
EPS 3.61 3.75 4.17 3.97 3.62 3.44 3.47 2.66%
DPS 3.95 3.87 3.87 3.27 3.27 2.63 2.64 30.72%
NAPS 0.5631 0.5435 0.5556 0.539 0.547 0.5381 0.5631 0.00%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.755 0.92 0.75 0.665 0.65 0.61 0.615 -
P/RPS 0.50 0.60 0.48 0.46 0.49 0.47 0.53 -3.79%
P/EPS 14.02 16.07 11.63 10.74 11.56 11.38 11.88 11.64%
EY 7.13 6.22 8.60 9.31 8.65 8.79 8.42 -10.46%
DY 7.80 6.42 8.00 7.67 7.82 6.73 6.42 13.82%
P/NAPS 0.90 1.11 0.87 0.79 0.76 0.73 0.73 14.93%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 13/02/15 14/11/14 15/08/14 23/05/14 21/02/14 15/11/13 19/08/13 -
Price 0.88 0.905 0.965 0.77 0.65 0.625 0.61 -
P/RPS 0.58 0.59 0.62 0.53 0.49 0.48 0.53 6.17%
P/EPS 16.34 15.81 14.96 12.44 11.56 11.66 11.78 24.30%
EY 6.12 6.33 6.68 8.04 8.65 8.58 8.49 -19.55%
DY 6.69 6.53 6.22 6.62 7.82 6.57 6.47 2.24%
P/NAPS 1.05 1.09 1.12 0.92 0.76 0.74 0.73 27.33%

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