[BPPLAS] YoY Annualized Quarter Result on 30-Sep-2015 [#3]

Stock
[BPPLAS] BP PLASTICS HOLDING BHD
Announcement Date
13-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 17.37%
YoY- 76.05%
Quarter Report
Latest QR
Upcoming QR
BPPLAS's Result
BPPLAS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 330,796 324,054 324,761 269,848 285,708 234,192 216,817 7.29%
PBT 24,962 14,380 26,117 23,886 13,890 13,134 13,614 10.62%
Tax -5,364 -1,692 -7,426 -5,512 -3,453 -3,181 -3,384 7.97%
NP 19,598 12,688 18,690 18,374 10,437 9,953 10,230 11.43%
-
NP to SH 19,598 12,688 18,690 18,374 10,437 9,953 10,230 11.43%
-
Tax Rate 21.49% 11.77% 28.43% 23.08% 24.86% 24.22% 24.86% -
Total Cost 311,197 311,366 306,070 251,473 275,270 224,238 206,586 7.06%
-
Net Worth 178,303 167,042 165,165 157,657 152,173 151,098 151,278 2.77%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 10,010 10,010 15,015 12,512 7,333 4,796 4,802 13.01%
Div Payout % 51.08% 78.89% 80.33% 68.10% 70.26% 48.19% 46.94% -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 178,303 167,042 165,165 157,657 152,173 151,098 151,278 2.77%
NOSH 187,688 187,688 187,688 187,688 183,342 179,879 180,093 0.69%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 5.92% 3.92% 5.76% 6.81% 3.65% 4.25% 4.72% -
ROE 10.99% 7.60% 11.32% 11.65% 6.86% 6.59% 6.76% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 176.25 172.66 173.03 143.77 155.83 130.19 120.39 6.55%
EPS 10.44 6.76 9.96 9.83 5.69 5.53 5.68 10.67%
DPS 5.33 5.33 8.00 6.67 4.00 2.67 2.67 12.20%
NAPS 0.95 0.89 0.88 0.84 0.83 0.84 0.84 2.07%
Adjusted Per Share Value based on latest NOSH - 187,688
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 117.54 115.14 115.40 95.88 101.52 83.21 77.04 7.29%
EPS 6.96 4.51 6.64 6.53 3.71 3.54 3.64 11.40%
DPS 3.56 3.56 5.34 4.45 2.61 1.70 1.71 12.99%
NAPS 0.6336 0.5935 0.5869 0.5602 0.5407 0.5369 0.5375 2.77%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 1.00 1.15 1.56 1.21 0.92 0.61 0.60 -
P/RPS 0.57 0.67 0.90 0.84 0.59 0.47 0.50 2.20%
P/EPS 9.58 17.01 15.67 12.36 16.16 11.02 10.56 -1.60%
EY 10.44 5.88 6.38 8.09 6.19 9.07 9.47 1.63%
DY 5.33 4.64 5.13 5.51 4.35 4.37 4.44 3.09%
P/NAPS 1.05 1.29 1.77 1.44 1.11 0.73 0.71 6.73%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 26/11/18 28/11/17 18/11/16 13/11/15 14/11/14 15/11/13 19/11/12 -
Price 1.06 1.16 1.54 1.52 0.905 0.625 0.60 -
P/RPS 0.60 0.67 0.89 1.06 0.58 0.48 0.50 3.08%
P/EPS 10.15 17.16 15.46 15.53 15.90 11.30 10.56 -0.65%
EY 9.85 5.83 6.47 6.44 6.29 8.85 9.47 0.65%
DY 5.03 4.60 5.19 4.39 4.42 4.27 4.44 2.10%
P/NAPS 1.12 1.30 1.75 1.81 1.09 0.74 0.71 7.88%

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