[BPPLAS] YoY Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[BPPLAS] BP PLASTICS HOLDING BHD
Announcement Date
25-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 25.96%
YoY- -37.76%
Quarter Report
Latest QR
Upcoming QR
BPPLAS's Result
BPPLAS's Financial Summary
View:
Show?
Cumulative Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 283,458 283,962 241,004 220,284 222,161 220,756 175,219 8.34%
PBT 27,423 13,478 13,550 12,972 17,459 22,117 19,486 5.85%
Tax -5,344 -3,371 -3,449 -3,307 -1,930 -4,985 -3,872 5.51%
NP 22,079 10,107 10,101 9,665 15,529 17,132 15,614 5.94%
-
NP to SH 22,079 10,107 10,096 9,665 15,529 17,132 15,614 5.94%
-
Tax Rate 19.49% 25.01% 25.45% 25.49% 11.05% 22.54% 19.87% -
Total Cost 261,379 273,855 230,903 210,619 206,632 203,624 159,605 8.56%
-
Net Worth 164,656 154,642 152,969 151,400 147,723 144,083 131,551 3.81%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 14,968 11,045 8,998 7,209 7,206 7,204 5,406 18.48%
Div Payout % 67.80% 109.29% 89.13% 74.59% 46.40% 42.05% 34.62% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 164,656 154,642 152,969 151,400 147,723 144,083 131,551 3.81%
NOSH 187,110 184,098 179,964 180,238 180,150 180,103 180,207 0.62%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 7.79% 3.56% 4.19% 4.39% 6.99% 7.76% 8.91% -
ROE 13.41% 6.54% 6.60% 6.38% 10.51% 11.89% 11.87% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 151.49 154.24 133.92 122.22 123.32 122.57 97.23 7.66%
EPS 11.80 5.49 5.61 5.37 8.62 9.51 8.67 5.26%
DPS 8.00 6.00 5.00 4.00 4.00 4.00 3.00 17.75%
NAPS 0.88 0.84 0.85 0.84 0.82 0.80 0.73 3.16%
Adjusted Per Share Value based on latest NOSH - 180,756
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 100.72 100.90 85.63 78.27 78.94 78.44 62.26 8.34%
EPS 7.85 3.59 3.59 3.43 5.52 6.09 5.55 5.94%
DPS 5.32 3.92 3.20 2.56 2.56 2.56 1.92 18.50%
NAPS 0.5851 0.5495 0.5435 0.538 0.5249 0.512 0.4674 3.81%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 1.74 0.755 0.65 0.65 0.60 0.59 0.56 -
P/RPS 1.15 0.49 0.49 0.53 0.49 0.48 0.58 12.07%
P/EPS 14.75 13.75 11.59 12.12 6.96 6.20 6.46 14.74%
EY 6.78 7.27 8.63 8.25 14.37 16.12 15.47 -12.84%
DY 4.60 7.95 7.69 6.15 6.67 6.78 5.36 -2.51%
P/NAPS 1.98 0.90 0.76 0.77 0.73 0.74 0.77 17.03%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 15/02/16 13/02/15 21/02/14 25/02/13 21/02/12 14/02/11 08/02/10 -
Price 1.85 0.88 0.65 0.605 0.69 0.63 0.61 -
P/RPS 1.22 0.57 0.49 0.50 0.56 0.51 0.63 11.63%
P/EPS 15.68 16.03 11.59 11.28 8.00 6.62 7.04 14.27%
EY 6.38 6.24 8.63 8.86 12.49 15.10 14.20 -12.47%
DY 4.32 6.82 7.69 6.61 5.80 6.35 4.92 -2.14%
P/NAPS 2.10 1.05 0.76 0.72 0.84 0.79 0.84 16.49%

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