[BPPLAS] QoQ TTM Result on 31-Mar-2017 [#1]

Stock
[BPPLAS] BP PLASTICS HOLDING BHD
Announcement Date
26-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -12.03%
YoY- -35.71%
Quarter Report
Latest QR
Upcoming QR
BPPLAS's Result
BPPLAS's Financial Summary
View:
Show?
TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 328,556 323,828 318,357 323,335 324,358 324,644 313,637 3.13%
PBT 15,510 14,065 15,682 20,318 22,868 29,096 31,940 -38.13%
Tax -2,682 -701 -3,533 -4,602 -5,002 -6,780 -6,715 -45.67%
NP 12,828 13,364 12,149 15,716 17,866 22,316 25,225 -36.20%
-
NP to SH 12,828 13,364 12,149 15,716 17,866 22,316 25,225 -36.20%
-
Tax Rate 17.29% 4.98% 22.53% 22.65% 21.87% 23.30% 21.02% -
Total Cost 315,728 310,464 306,208 307,619 306,492 302,328 288,412 6.20%
-
Net Worth 167,042 167,042 163,288 165,165 165,165 165,165 167,042 0.00%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 7,507 11,261 11,261 15,015 15,015 16,891 13,138 -31.07%
Div Payout % 58.52% 84.27% 92.69% 95.54% 84.04% 75.69% 52.08% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 167,042 167,042 163,288 165,165 165,165 165,165 167,042 0.00%
NOSH 187,688 187,688 187,688 187,688 187,688 187,688 187,688 0.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 3.90% 4.13% 3.82% 4.86% 5.51% 6.87% 8.04% -
ROE 7.68% 8.00% 7.44% 9.52% 10.82% 13.51% 15.10% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 175.05 172.54 169.62 172.27 172.82 172.97 167.11 3.13%
EPS 6.83 7.12 6.47 8.37 9.52 11.89 13.44 -36.23%
DPS 4.00 6.00 6.00 8.00 8.00 9.00 7.00 -31.06%
NAPS 0.89 0.89 0.87 0.88 0.88 0.88 0.89 0.00%
Adjusted Per Share Value based on latest NOSH - 187,688
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 117.34 115.65 113.70 115.48 115.84 115.94 112.01 3.13%
EPS 4.58 4.77 4.34 5.61 6.38 7.97 9.01 -36.22%
DPS 2.68 4.02 4.02 5.36 5.36 6.03 4.69 -31.06%
NAPS 0.5966 0.5966 0.5832 0.5899 0.5899 0.5899 0.5966 0.00%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 1.10 1.15 1.42 1.38 1.40 1.56 1.58 -
P/RPS 0.63 0.67 0.84 0.80 0.81 0.90 0.95 -23.89%
P/EPS 16.09 16.15 21.94 16.48 14.71 13.12 11.76 23.17%
EY 6.21 6.19 4.56 6.07 6.80 7.62 8.51 -18.89%
DY 3.64 5.22 4.23 5.80 5.71 5.77 4.43 -12.24%
P/NAPS 1.24 1.29 1.63 1.57 1.59 1.77 1.78 -21.36%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 26/02/18 28/11/17 22/08/17 26/05/17 24/02/17 18/11/16 12/08/16 -
Price 1.01 1.16 1.36 1.41 1.48 1.54 1.66 -
P/RPS 0.58 0.67 0.80 0.82 0.86 0.89 0.99 -29.91%
P/EPS 14.78 16.29 21.01 16.84 15.55 12.95 12.35 12.68%
EY 6.77 6.14 4.76 5.94 6.43 7.72 8.10 -11.24%
DY 3.96 5.17 4.41 5.67 5.41 5.84 4.22 -4.13%
P/NAPS 1.13 1.30 1.56 1.60 1.68 1.75 1.87 -28.45%

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