[BPPLAS] YoY 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- -11.78%
YoY- 100.75%
Quarter Report
Latest QR
Upcoming QR
BPPLAS's Result
BPPLAS's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 57,671 55,837 55,668 50,391 38,280 56,768 44,679 4.34%
PBT 2,760 4,687 7,018 4,096 3,355 5,202 3,149 -2.17%
Tax -609 -414 -1,425 -105 -1,367 -1,018 -88 38.00%
NP 2,151 4,273 5,593 3,991 1,988 4,184 3,061 -5.70%
-
NP to SH 2,151 4,273 5,593 3,991 1,988 4,184 3,061 -5.70%
-
Tax Rate 22.07% 8.83% 20.30% 2.56% 40.75% 19.57% 2.79% -
Total Cost 55,520 51,564 50,075 46,400 36,292 52,584 41,618 4.91%
-
Net Worth 151,835 147,842 143,871 131,235 117,472 109,409 103,233 6.63%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 3,615 3,605 7,193 5,393 3,614 3,606 6,001 -8.09%
Div Payout % 168.07% 84.39% 128.62% 135.14% 181.82% 86.21% 196.08% -
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 151,835 147,842 143,871 131,235 117,472 109,409 103,233 6.63%
NOSH 180,756 180,295 179,839 179,774 180,727 120,229 120,039 7.05%
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 3.73% 7.65% 10.05% 7.92% 5.19% 7.37% 6.85% -
ROE 1.42% 2.89% 3.89% 3.04% 1.69% 3.82% 2.97% -
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 31.91 30.97 30.95 28.03 21.18 47.22 37.22 -2.53%
EPS 1.19 2.37 3.11 2.22 1.10 3.48 2.55 -11.91%
DPS 2.00 2.00 4.00 3.00 2.00 3.00 5.00 -14.15%
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 20.60 19.94 19.88 18.00 13.67 20.27 15.96 4.34%
EPS 0.77 1.53 2.00 1.43 0.71 1.49 1.09 -5.62%
DPS 1.29 1.29 2.57 1.93 1.29 1.29 2.14 -8.08%
NAPS 0.5423 0.528 0.5138 0.4687 0.4195 0.3907 0.3687 6.63%
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 2.04 1.94 1.91 2.00 1.84 1.38 3.09 -6.68%
P/EPS 54.62 25.32 18.97 25.23 35.45 18.68 45.10 3.24%
EY 1.83 3.95 5.27 3.96 2.82 5.35 2.22 -3.16%
DY 3.08 3.33 6.78 5.36 5.13 4.62 4.35 -5.58%
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 1.90 2.23 2.04 2.18 1.70 1.06 3.20 -8.31%
P/EPS 50.84 29.11 20.26 27.48 32.73 14.37 46.67 1.43%
EY 1.97 3.43 4.94 3.64 3.06 6.96 2.14 -1.36%
DY 3.31 2.90 6.35 4.92 5.56 6.00 4.20 -3.88%
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