[BPPLAS] YoY Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[BPPLAS] BP PLASTICS HOLDING BHD
Announcement Date
19-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 53.8%
YoY- -31.83%
Quarter Report
Latest QR
Upcoming QR
BPPLAS's Result
BPPLAS's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 202,386 214,281 175,644 162,613 166,324 165,088 124,828 8.38%
PBT 17,915 10,418 9,851 10,211 12,772 15,227 15,045 2.95%
Tax -4,134 -2,590 -2,386 -2,538 -1,516 -3,494 -3,395 3.33%
NP 13,781 7,828 7,465 7,673 11,256 11,733 11,650 2.83%
-
NP to SH 13,781 7,828 7,465 7,673 11,256 11,733 11,650 2.83%
-
Tax Rate 23.08% 24.86% 24.22% 24.86% 11.87% 22.95% 22.57% -
Total Cost 188,605 206,453 168,179 154,940 155,068 153,355 113,178 8.88%
-
Net Worth 157,657 152,173 151,098 151,278 147,678 138,777 124,242 4.04%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 9,384 5,500 3,597 3,601 3,601 - - -
Div Payout % 68.10% 70.26% 48.19% 46.94% 32.00% - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 157,657 152,173 151,098 151,278 147,678 138,777 124,242 4.04%
NOSH 187,688 183,342 179,879 180,093 180,096 180,230 180,061 0.69%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 6.81% 3.65% 4.25% 4.72% 6.77% 7.11% 9.33% -
ROE 8.74% 5.14% 4.94% 5.07% 7.62% 8.45% 9.38% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 107.83 116.88 97.65 90.29 92.35 91.60 69.33 7.63%
EPS 7.37 4.27 4.15 4.26 6.25 6.51 6.47 2.19%
DPS 5.00 3.00 2.00 2.00 2.00 0.00 0.00 -
NAPS 0.84 0.83 0.84 0.84 0.82 0.77 0.69 3.33%
Adjusted Per Share Value based on latest NOSH - 180,134
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 72.28 76.53 62.73 58.08 59.40 58.96 44.58 8.38%
EPS 4.92 2.80 2.67 2.74 4.02 4.19 4.16 2.83%
DPS 3.35 1.96 1.28 1.29 1.29 0.00 0.00 -
NAPS 0.5631 0.5435 0.5396 0.5403 0.5274 0.4956 0.4437 4.04%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 1.21 0.92 0.61 0.60 0.60 0.57 0.57 -
P/RPS 1.12 0.79 0.62 0.66 0.65 0.62 0.82 5.33%
P/EPS 16.48 21.55 14.70 14.08 9.60 8.76 8.81 10.99%
EY 6.07 4.64 6.80 7.10 10.42 11.42 11.35 -9.90%
DY 4.13 3.26 3.28 3.33 3.33 0.00 0.00 -
P/NAPS 1.44 1.11 0.73 0.71 0.73 0.74 0.83 9.61%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 13/11/15 14/11/14 15/11/13 19/11/12 25/11/11 18/11/10 11/11/09 -
Price 1.52 0.905 0.625 0.60 0.60 0.57 0.58 -
P/RPS 1.41 0.77 0.64 0.66 0.65 0.62 0.84 9.01%
P/EPS 20.70 21.20 15.06 14.08 9.60 8.76 8.96 14.96%
EY 4.83 4.72 6.64 7.10 10.42 11.42 11.16 -13.02%
DY 3.29 3.31 3.20 3.33 3.33 0.00 0.00 -
P/NAPS 1.81 1.09 0.74 0.71 0.73 0.74 0.84 13.64%

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