[BPPLAS] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[BPPLAS] BP PLASTICS HOLDING BHD
Announcement Date
11-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 8.99%
YoY- 19.5%
Quarter Report
Latest QR
Upcoming QR
BPPLAS's Result
BPPLAS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 216,817 221,765 220,117 166,437 260,086 196,961 207,300 0.75%
PBT 13,614 17,029 20,302 20,060 16,966 11,818 23,982 -8.99%
Tax -3,384 -2,021 -4,658 -4,526 -3,968 -1,477 -2,438 5.61%
NP 10,230 15,008 15,644 15,533 12,998 10,341 21,544 -11.66%
-
NP to SH 10,230 15,008 15,644 15,533 12,998 10,341 21,544 -11.66%
-
Tax Rate 24.86% 11.87% 22.94% 22.56% 23.39% 12.50% 10.17% -
Total Cost 206,586 206,757 204,473 150,904 247,088 186,620 185,756 1.78%
-
Net Worth 151,278 147,678 138,777 124,242 115,330 0 99,636 7.20%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 4,802 4,802 - - - - - -
Div Payout % 46.94% 32.00% - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 151,278 147,678 138,777 124,242 115,330 0 99,636 7.20%
NOSH 180,093 180,096 180,230 180,061 180,203 120,077 120,044 6.98%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 4.72% 6.77% 7.11% 9.33% 5.00% 5.25% 10.39% -
ROE 6.76% 10.16% 11.27% 12.50% 11.27% 0.00% 21.62% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 120.39 123.14 122.13 92.43 144.33 164.03 172.69 -5.83%
EPS 5.68 8.33 8.68 8.63 7.21 5.75 17.95 -17.43%
DPS 2.67 2.67 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.84 0.82 0.77 0.69 0.64 0.00 0.83 0.19%
Adjusted Per Share Value based on latest NOSH - 180,239
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 77.43 79.20 78.61 59.44 92.89 70.34 74.04 0.74%
EPS 3.65 5.36 5.59 5.55 4.64 3.69 7.69 -11.66%
DPS 1.72 1.72 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5403 0.5274 0.4956 0.4437 0.4119 0.00 0.3558 7.20%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.60 0.60 0.57 0.57 0.45 0.71 1.14 -
P/RPS 0.50 0.49 0.47 0.62 0.31 0.43 0.66 -4.51%
P/EPS 10.56 7.20 6.57 6.61 6.24 8.24 6.35 8.83%
EY 9.47 13.89 15.23 15.13 16.03 12.13 15.74 -8.11%
DY 4.44 4.44 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.73 0.74 0.83 0.70 0.00 1.37 -10.36%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 19/11/12 25/11/11 18/11/10 11/11/09 24/11/08 19/11/07 24/11/06 -
Price 0.60 0.60 0.57 0.58 0.40 0.76 1.23 -
P/RPS 0.50 0.49 0.47 0.63 0.28 0.46 0.71 -5.67%
P/EPS 10.56 7.20 6.57 6.72 5.55 8.82 6.85 7.47%
EY 9.47 13.89 15.23 14.87 18.03 11.33 14.59 -6.94%
DY 4.44 4.44 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.73 0.74 0.84 0.63 0.00 1.48 -11.51%

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