[BPPLAS] YoY 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- 3.03%
YoY- -18.25%
Quarter Report
Latest QR
Upcoming QR
BPPLAS's Result
BPPLAS's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 68,397 66,368 68,503 53,044 50,750 55,649 48,751 5.80%
PBT 8,059 1,847 3,326 3,530 3,613 6,498 5,759 5.75%
Tax -2,105 -437 -743 -846 -330 -1,464 -1,235 9.28%
NP 5,954 1,410 2,583 2,684 3,283 5,034 4,524 4.68%
-
NP to SH 5,954 1,410 2,583 2,684 3,283 5,034 4,524 4.68%
-
Tax Rate 26.12% 23.66% 22.34% 23.97% 9.13% 22.53% 21.44% -
Total Cost 62,443 64,958 65,920 50,360 47,467 50,615 44,227 5.91%
-
Net Worth 157,657 152,173 150,674 151,312 147,915 138,931 124,364 4.03%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - 36 - - - -
Div Payout % - - - 1.34% - - - -
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 157,657 152,173 150,674 151,312 147,915 138,931 124,364 4.03%
NOSH 187,688 183,342 179,374 180,134 180,384 180,430 180,239 0.67%
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 8.71% 2.12% 3.77% 5.06% 6.47% 9.05% 9.28% -
ROE 3.78% 0.93% 1.71% 1.77% 2.22% 3.62% 3.64% -
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 36.44 36.20 38.19 29.45 28.13 30.84 27.05 5.08%
EPS 3.17 0.77 1.44 1.49 1.82 2.79 2.51 3.96%
DPS 0.00 0.00 0.00 0.02 0.00 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 24.43 23.70 24.47 18.94 18.13 19.87 17.41 5.80%
EPS 2.13 0.50 0.92 0.96 1.17 1.80 1.62 4.66%
DPS 0.00 0.00 0.00 0.01 0.00 0.00 0.00 -
NAPS 0.5631 0.5435 0.5381 0.5404 0.5283 0.4962 0.4442 4.03%
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 3.32 2.54 1.60 2.04 2.13 1.85 2.11 7.84%
P/EPS 38.14 119.63 42.36 40.27 32.97 20.43 22.71 9.02%
EY 2.62 0.84 2.36 2.48 3.03 4.89 4.40 -8.27%
DY 0.00 0.00 0.00 0.03 0.00 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 4.17 2.50 1.64 2.04 2.13 1.85 2.14 11.75%
P/EPS 47.91 117.68 43.40 40.27 32.97 20.43 23.11 12.91%
EY 2.09 0.85 2.30 2.48 3.03 4.89 4.33 -11.42%
DY 0.00 0.00 0.00 0.03 0.00 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