[BPPLAS] YoY Annualized Quarter Result on 31-Mar-2011 [#1]

Stock
[BPPLAS] BP PLASTICS HOLDING BHD
Announcement Date
23-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -6.82%
YoY- 12.26%
Quarter Report
Latest QR
Upcoming QR
BPPLAS's Result
BPPLAS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 289,716 206,076 212,676 227,860 208,280 137,812 269,564 1.20%
PBT 17,012 11,840 12,920 18,324 18,620 16,088 21,312 -3.68%
Tax -4,292 -3,080 -3,384 -2,360 -4,400 -4,240 -4,600 -1.14%
NP 12,720 8,760 9,536 15,964 14,220 11,848 16,712 -4.44%
-
NP to SH 12,720 8,760 9,536 15,964 14,220 11,848 16,712 -4.44%
-
Tax Rate 25.23% 26.01% 26.19% 12.88% 23.63% 26.36% 21.58% -
Total Cost 276,996 197,316 203,140 211,896 194,060 125,964 252,852 1.53%
-
Net Worth 150,915 152,581 148,096 140,224 135,342 121,008 112,854 4.96%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 150,915 152,581 148,096 140,224 135,342 121,008 112,854 4.96%
NOSH 179,661 179,508 180,606 179,774 180,456 180,609 120,057 6.94%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 4.39% 4.25% 4.48% 7.01% 6.83% 8.60% 6.20% -
ROE 8.43% 5.74% 6.44% 11.38% 10.51% 9.79% 14.81% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 161.26 114.80 117.76 126.75 115.42 76.30 224.53 -5.36%
EPS 7.08 4.88 5.28 8.88 7.88 6.56 13.92 -10.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.84 0.85 0.82 0.78 0.75 0.67 0.94 -1.85%
Adjusted Per Share Value based on latest NOSH - 179,774
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 103.47 73.60 75.96 81.38 74.39 49.22 96.27 1.20%
EPS 4.54 3.13 3.41 5.70 5.08 4.23 5.97 -4.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.539 0.5449 0.5289 0.5008 0.4834 0.4322 0.4031 4.95%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 0.665 0.59 0.64 0.62 0.62 0.50 0.54 -
P/RPS 0.41 0.51 0.54 0.49 0.54 0.66 0.24 9.33%
P/EPS 9.39 12.09 12.12 6.98 7.87 7.62 3.88 15.86%
EY 10.65 8.27 8.25 14.32 12.71 13.12 25.78 -13.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.69 0.78 0.79 0.83 0.75 0.57 5.58%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 23/05/14 29/05/13 29/05/12 23/05/11 24/05/10 26/05/09 29/05/08 -
Price 0.77 0.63 0.61 0.62 0.62 0.46 0.69 -
P/RPS 0.48 0.55 0.52 0.49 0.54 0.60 0.31 7.55%
P/EPS 10.88 12.91 11.55 6.98 7.87 7.01 4.96 13.98%
EY 9.19 7.75 8.66 14.32 12.71 14.26 20.17 -12.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.74 0.74 0.79 0.83 0.69 0.73 3.92%

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