[BPPLAS] YoY Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[BPPLAS] BP PLASTICS HOLDING BHD
Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -77.34%
YoY- -8.14%
Quarter Report
Latest QR
Upcoming QR
BPPLAS's Result
BPPLAS's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 85,356 66,845 72,429 51,519 53,169 56,965 52,070 8.57%
PBT 7,579 4,602 4,253 2,960 3,230 4,581 4,655 8.45%
Tax -1,800 -1,190 -1,073 -770 -846 -590 -1,100 8.54%
NP 5,779 3,412 3,180 2,190 2,384 3,991 3,555 8.42%
-
NP to SH 5,779 3,412 3,180 2,190 2,384 3,991 3,555 8.42%
-
Tax Rate 23.75% 25.86% 25.23% 26.01% 26.19% 12.88% 23.63% -
Total Cost 79,577 63,433 69,249 49,329 50,785 52,974 48,515 8.58%
-
Net Worth 165,165 157,657 150,915 152,581 148,096 140,224 135,342 3.37%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 3,753 - - - - - - -
Div Payout % 64.96% - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 165,165 157,657 150,915 152,581 148,096 140,224 135,342 3.37%
NOSH 187,688 187,688 179,661 179,508 180,606 179,774 180,456 0.65%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 6.77% 5.10% 4.39% 4.25% 4.48% 7.01% 6.83% -
ROE 3.50% 2.16% 2.11% 1.44% 1.61% 2.85% 2.63% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 45.48 35.61 40.31 28.70 29.44 31.69 28.85 7.87%
EPS 3.08 1.84 1.77 1.22 1.32 2.22 1.97 7.72%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.88 0.84 0.84 0.85 0.82 0.78 0.75 2.69%
Adjusted Per Share Value based on latest NOSH - 179,508
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 30.48 23.87 25.87 18.40 18.99 20.34 18.60 8.57%
EPS 2.06 1.22 1.14 0.78 0.85 1.43 1.27 8.38%
DPS 1.34 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5899 0.5631 0.539 0.5449 0.5289 0.5008 0.4834 3.37%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 1.63 0.90 0.665 0.59 0.64 0.62 0.62 -
P/RPS 3.58 2.53 1.65 2.06 2.17 1.96 2.15 8.86%
P/EPS 52.94 49.51 37.57 48.36 48.48 27.93 31.47 9.04%
EY 1.89 2.02 2.66 2.07 2.06 3.58 3.18 -8.29%
DY 1.23 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.85 1.07 0.79 0.69 0.78 0.79 0.83 14.27%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 20/05/16 22/05/15 23/05/14 29/05/13 29/05/12 23/05/11 24/05/10 -
Price 1.60 0.94 0.77 0.63 0.61 0.62 0.62 -
P/RPS 3.52 2.64 1.91 2.20 2.07 1.96 2.15 8.55%
P/EPS 51.96 51.71 43.50 51.64 46.21 27.93 31.47 8.70%
EY 1.92 1.93 2.30 1.94 2.16 3.58 3.18 -8.05%
DY 1.25 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.82 1.12 0.92 0.74 0.74 0.79 0.83 13.96%

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