[BPPLAS] YoY Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[BPPLAS] BP PLASTICS HOLDING BHD
Announcement Date
19-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 11.48%
YoY- -2.12%
Quarter Report
Latest QR
Upcoming QR
BPPLAS's Result
BPPLAS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 328,334 268,092 295,826 214,282 219,138 231,148 218,878 6.98%
PBT 28,746 19,714 17,142 13,052 13,362 18,318 17,460 8.65%
Tax -6,800 -4,058 -4,306 -3,286 -3,384 -2,372 -4,060 8.96%
NP 21,946 15,656 12,836 9,766 9,978 15,946 13,400 8.56%
-
NP to SH 21,946 15,656 12,836 9,766 9,978 15,946 13,400 8.56%
-
Tax Rate 23.66% 20.58% 25.12% 25.18% 25.33% 12.95% 23.25% -
Total Cost 306,388 252,436 282,990 204,516 209,160 215,202 205,478 6.87%
-
Net Worth 167,042 159,534 155,041 157,657 149,471 143,981 133,279 3.83%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 15,015 11,261 10,816 7,507 - 7,199 - -
Div Payout % 68.42% 71.93% 84.27% 76.87% - 45.15% - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 167,042 159,534 155,041 157,657 149,471 143,981 133,279 3.83%
NOSH 187,688 187,688 180,280 187,688 180,086 179,977 180,107 0.68%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 6.68% 5.84% 4.34% 4.56% 4.55% 6.90% 6.12% -
ROE 13.14% 9.81% 8.28% 6.19% 6.68% 11.08% 10.05% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 174.94 142.84 164.09 114.17 121.69 128.43 121.53 6.25%
EPS 11.70 8.38 7.12 5.42 5.54 8.86 7.44 7.82%
DPS 8.00 6.00 6.00 4.00 0.00 4.00 0.00 -
NAPS 0.89 0.85 0.86 0.84 0.83 0.80 0.74 3.12%
Adjusted Per Share Value based on latest NOSH - 187,688
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 117.26 95.75 105.65 76.53 78.26 82.55 78.17 6.98%
EPS 7.84 5.59 4.58 3.49 3.56 5.69 4.79 8.55%
DPS 5.36 4.02 3.86 2.68 0.00 2.57 0.00 -
NAPS 0.5966 0.5698 0.5537 0.5631 0.5338 0.5142 0.476 3.83%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 1.58 0.90 0.75 0.615 0.63 0.63 0.58 -
P/RPS 0.90 0.63 0.46 0.54 0.52 0.49 0.48 11.03%
P/EPS 13.51 10.79 10.53 11.82 11.37 7.11 7.80 9.57%
EY 7.40 9.27 9.49 8.46 8.79 14.06 12.83 -8.75%
DY 5.06 6.67 8.00 6.50 0.00 6.35 0.00 -
P/NAPS 1.78 1.06 0.87 0.73 0.76 0.79 0.78 14.72%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 12/08/16 14/08/15 15/08/14 19/08/13 27/08/12 12/08/11 13/08/10 -
Price 1.66 0.97 0.965 0.61 0.63 0.60 0.60 -
P/RPS 0.95 0.68 0.59 0.53 0.52 0.47 0.49 11.65%
P/EPS 14.20 11.63 13.55 11.72 11.37 6.77 8.06 9.88%
EY 7.04 8.60 7.38 8.53 8.79 14.77 12.40 -8.99%
DY 4.82 6.19 6.22 6.56 0.00 6.67 0.00 -
P/NAPS 1.87 1.14 1.12 0.73 0.76 0.75 0.81 14.94%

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