[BPPLAS] YoY Annualized Quarter Result on 30-Jun-2014 [#2]

Stock
[BPPLAS] BP PLASTICS HOLDING BHD
Announcement Date
15-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 0.91%
YoY- 31.44%
Quarter Report
Latest QR
Upcoming QR
BPPLAS's Result
BPPLAS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 316,332 328,334 268,092 295,826 214,282 219,138 231,148 5.36%
PBT 14,376 28,746 19,714 17,142 13,052 13,362 18,318 -3.95%
Tax -3,862 -6,800 -4,058 -4,306 -3,286 -3,384 -2,372 8.45%
NP 10,514 21,946 15,656 12,836 9,766 9,978 15,946 -6.70%
-
NP to SH 10,514 21,946 15,656 12,836 9,766 9,978 15,946 -6.70%
-
Tax Rate 26.86% 23.66% 20.58% 25.12% 25.18% 25.33% 12.95% -
Total Cost 305,818 306,388 252,436 282,990 204,516 209,160 215,202 6.02%
-
Net Worth 163,288 167,042 159,534 155,041 157,657 149,471 143,981 2.11%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 7,507 15,015 11,261 10,816 7,507 - 7,199 0.70%
Div Payout % 71.40% 68.42% 71.93% 84.27% 76.87% - 45.15% -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 163,288 167,042 159,534 155,041 157,657 149,471 143,981 2.11%
NOSH 187,688 187,688 187,688 180,280 187,688 180,086 179,977 0.70%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 3.32% 6.68% 5.84% 4.34% 4.56% 4.55% 6.90% -
ROE 6.44% 13.14% 9.81% 8.28% 6.19% 6.68% 11.08% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 168.54 174.94 142.84 164.09 114.17 121.69 128.43 4.62%
EPS 5.60 11.70 8.38 7.12 5.42 5.54 8.86 -7.35%
DPS 4.00 8.00 6.00 6.00 4.00 0.00 4.00 0.00%
NAPS 0.87 0.89 0.85 0.86 0.84 0.83 0.80 1.40%
Adjusted Per Share Value based on latest NOSH - 180,893
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 112.98 117.26 95.75 105.65 76.53 78.26 82.55 5.36%
EPS 3.75 7.84 5.59 4.58 3.49 3.56 5.69 -6.70%
DPS 2.68 5.36 4.02 3.86 2.68 0.00 2.57 0.70%
NAPS 0.5832 0.5966 0.5698 0.5537 0.5631 0.5338 0.5142 2.11%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 1.42 1.58 0.90 0.75 0.615 0.63 0.63 -
P/RPS 0.84 0.90 0.63 0.46 0.54 0.52 0.49 9.39%
P/EPS 25.35 13.51 10.79 10.53 11.82 11.37 7.11 23.57%
EY 3.94 7.40 9.27 9.49 8.46 8.79 14.06 -19.08%
DY 2.82 5.06 6.67 8.00 6.50 0.00 6.35 -12.64%
P/NAPS 1.63 1.78 1.06 0.87 0.73 0.76 0.79 12.81%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 22/08/17 12/08/16 14/08/15 15/08/14 19/08/13 27/08/12 12/08/11 -
Price 1.36 1.66 0.97 0.965 0.61 0.63 0.60 -
P/RPS 0.81 0.95 0.68 0.59 0.53 0.52 0.47 9.48%
P/EPS 24.28 14.20 11.63 13.55 11.72 11.37 6.77 23.69%
EY 4.12 7.04 8.60 7.38 8.53 8.79 14.77 -19.15%
DY 2.94 4.82 6.19 6.22 6.56 0.00 6.67 -12.75%
P/NAPS 1.56 1.87 1.14 1.12 0.73 0.76 0.75 12.96%

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