[BPPLAS] YoY Quarter Result on 30-Sep-2013 [#3]

Stock
[BPPLAS] BP PLASTICS HOLDING BHD
Announcement Date
15-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -4.12%
YoY- -3.76%
Quarter Report
Latest QR
Upcoming QR
BPPLAS's Result
BPPLAS's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 79,404 68,397 66,368 68,503 53,044 50,750 55,649 6.09%
PBT 5,215 8,059 1,847 3,326 3,530 3,613 6,498 -3.59%
Tax -2,170 -2,105 -437 -743 -846 -330 -1,464 6.77%
NP 3,045 5,954 1,410 2,583 2,684 3,283 5,034 -8.03%
-
NP to SH 3,045 5,954 1,410 2,583 2,684 3,283 5,034 -8.03%
-
Tax Rate 41.61% 26.12% 23.66% 22.34% 23.97% 9.13% 22.53% -
Total Cost 76,359 62,443 64,958 65,920 50,360 47,467 50,615 7.08%
-
Net Worth 165,165 157,657 152,173 150,674 151,312 147,915 138,931 2.92%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 3,753 - - - 36 - - -
Div Payout % 123.28% - - - 1.34% - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 165,165 157,657 152,173 150,674 151,312 147,915 138,931 2.92%
NOSH 187,688 187,688 183,342 179,374 180,134 180,384 180,430 0.65%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 3.83% 8.71% 2.12% 3.77% 5.06% 6.47% 9.05% -
ROE 1.84% 3.78% 0.93% 1.71% 1.77% 2.22% 3.62% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 42.31 36.44 36.20 38.19 29.45 28.13 30.84 5.40%
EPS 1.62 3.17 0.77 1.44 1.49 1.82 2.79 -8.65%
DPS 2.00 0.00 0.00 0.00 0.02 0.00 0.00 -
NAPS 0.88 0.84 0.83 0.84 0.84 0.82 0.77 2.24%
Adjusted Per Share Value based on latest NOSH - 179,374
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 28.36 24.43 23.70 24.47 18.94 18.13 19.87 6.10%
EPS 1.09 2.13 0.50 0.92 0.96 1.17 1.80 -8.01%
DPS 1.34 0.00 0.00 0.00 0.01 0.00 0.00 -
NAPS 0.5899 0.5631 0.5435 0.5381 0.5404 0.5283 0.4962 2.92%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.56 1.21 0.92 0.61 0.60 0.60 0.57 -
P/RPS 3.69 3.32 2.54 1.60 2.04 2.13 1.85 12.18%
P/EPS 96.16 38.14 119.63 42.36 40.27 32.97 20.43 29.42%
EY 1.04 2.62 0.84 2.36 2.48 3.03 4.89 -22.72%
DY 1.28 0.00 0.00 0.00 0.03 0.00 0.00 -
P/NAPS 1.77 1.44 1.11 0.73 0.71 0.73 0.74 15.62%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 18/11/16 13/11/15 14/11/14 15/11/13 19/11/12 25/11/11 18/11/10 -
Price 1.54 1.52 0.905 0.625 0.60 0.60 0.57 -
P/RPS 3.64 4.17 2.50 1.64 2.04 2.13 1.85 11.92%
P/EPS 94.92 47.91 117.68 43.40 40.27 32.97 20.43 29.14%
EY 1.05 2.09 0.85 2.30 2.48 3.03 4.89 -22.59%
DY 1.30 0.00 0.00 0.00 0.03 0.00 0.00 -
P/NAPS 1.75 1.81 1.09 0.74 0.71 0.73 0.74 15.41%

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