[BPPLAS] YoY Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[BPPLAS] BP PLASTICS HOLDING BHD
Announcement Date
08-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 34.03%
YoY- 33.03%
Quarter Report
Latest QR
Upcoming QR
BPPLAS's Result
BPPLAS's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 220,284 222,161 220,756 175,219 233,344 204,789 200,154 1.60%
PBT 12,972 17,459 22,117 19,486 16,080 14,031 20,962 -7.68%
Tax -3,307 -1,930 -4,985 -3,872 -4,343 -2,192 -1,917 9.50%
NP 9,665 15,529 17,132 15,614 11,737 11,839 19,045 -10.68%
-
NP to SH 9,665 15,529 17,132 15,614 11,737 11,839 19,045 -10.68%
-
Tax Rate 25.49% 11.05% 22.54% 19.87% 27.01% 15.62% 9.15% -
Total Cost 210,619 206,632 203,624 159,605 221,607 192,950 181,109 2.54%
-
Net Worth 151,400 147,723 144,083 131,551 117,009 109,309 103,302 6.57%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 7,209 7,206 7,204 5,406 3,600 3,603 6,005 3.08%
Div Payout % 74.59% 46.40% 42.05% 34.62% 30.67% 30.44% 31.54% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 151,400 147,723 144,083 131,551 117,009 109,309 103,302 6.57%
NOSH 180,238 180,150 180,103 180,207 180,015 120,120 120,118 6.99%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 4.39% 6.99% 7.76% 8.91% 5.03% 5.78% 9.52% -
ROE 6.38% 10.51% 11.89% 11.87% 10.03% 10.83% 18.44% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 122.22 123.32 122.57 97.23 129.62 170.49 166.63 -5.03%
EPS 5.37 8.62 9.51 8.67 6.52 6.57 15.86 -16.50%
DPS 4.00 4.00 4.00 3.00 2.00 3.00 5.00 -3.64%
NAPS 0.84 0.82 0.80 0.73 0.65 0.91 0.86 -0.39%
Adjusted Per Share Value based on latest NOSH - 179,774
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 78.67 79.34 78.84 62.58 83.34 73.14 71.48 1.60%
EPS 3.45 5.55 6.12 5.58 4.19 4.23 6.80 -10.68%
DPS 2.57 2.57 2.57 1.93 1.29 1.29 2.14 3.09%
NAPS 0.5407 0.5276 0.5146 0.4698 0.4179 0.3904 0.3689 6.57%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.65 0.60 0.59 0.56 0.39 0.65 1.15 -
P/RPS 0.53 0.49 0.48 0.58 0.30 0.38 0.69 -4.29%
P/EPS 12.12 6.96 6.20 6.46 5.98 6.60 7.25 8.93%
EY 8.25 14.37 16.12 15.47 16.72 15.16 13.79 -8.19%
DY 6.15 6.67 6.78 5.36 5.13 4.62 4.35 5.93%
P/NAPS 0.77 0.73 0.74 0.77 0.60 0.71 1.34 -8.81%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 25/02/13 21/02/12 14/02/11 08/02/10 23/02/09 22/02/08 13/02/07 -
Price 0.605 0.69 0.63 0.61 0.36 0.50 1.19 -
P/RPS 0.50 0.56 0.51 0.63 0.28 0.29 0.71 -5.67%
P/EPS 11.28 8.00 6.62 7.04 5.52 5.07 7.51 7.00%
EY 8.86 12.49 15.10 14.20 18.11 19.71 13.32 -6.56%
DY 6.61 5.80 6.35 4.92 5.56 6.00 4.20 7.84%
P/NAPS 0.72 0.84 0.79 0.84 0.55 0.55 1.38 -10.26%

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