[BPPLAS] YoY Cumulative 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- 63.49%
YoY- 19.5%
Quarter Report
Latest QR
Upcoming QR
BPPLAS's Result
BPPLAS's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 162,613 166,324 165,088 124,828 195,065 147,721 155,475 0.75%
PBT 10,211 12,772 15,227 15,045 12,725 8,864 17,987 -8.99%
Tax -2,538 -1,516 -3,494 -3,395 -2,976 -1,108 -1,829 5.60%
NP 7,673 11,256 11,733 11,650 9,749 7,756 16,158 -11.66%
-
NP to SH 7,673 11,256 11,733 11,650 9,749 7,756 16,158 -11.66%
-
Tax Rate 24.86% 11.87% 22.95% 22.57% 23.39% 12.50% 10.17% -
Total Cost 154,940 155,068 153,355 113,178 185,316 139,965 139,317 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 3,601 3,601 - - - - - -
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 5.07% 7.62% 8.45% 9.38% 8.45% 0.00% 16.22% -
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 90.29 92.35 91.60 69.33 108.25 123.02 129.51 -5.82%
EPS 4.26 6.25 6.51 6.47 5.41 4.31 13.46 -17.43%
DPS 2.00 2.00 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 58.08 59.40 58.96 44.58 69.67 52.76 55.53 0.75%
EPS 2.74 4.02 4.19 4.16 3.48 2.77 5.77 -11.66%
DPS 1.29 1.29 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 0.66 0.65 0.62 0.82 0.42 0.58 0.88 -4.67%
P/EPS 14.08 9.60 8.76 8.81 8.32 10.99 8.47 8.83%
EY 7.10 10.42 11.42 11.35 12.02 9.10 11.81 -8.12%
DY 3.33 3.33 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 0.66 0.65 0.62 0.84 0.37 0.62 0.95 -5.88%
P/EPS 14.08 9.60 8.76 8.96 7.39 11.77 9.14 7.46%
EY 7.10 10.42 11.42 11.16 13.52 8.50 10.94 -6.94%
DY 3.33 3.33 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