[BPPLAS] YoY Quarter Result on 31-Dec-2013 [#4]

Stock
[BPPLAS] BP PLASTICS HOLDING BHD
Announcement Date
21-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 3.25%
YoY- 23.99%
Quarter Report
Latest QR
Upcoming QR
BPPLAS's Result
BPPLAS's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 80,787 81,073 69,682 65,360 57,671 55,837 55,668 6.39%
PBT 3,280 9,508 3,060 3,731 2,760 4,687 7,018 -11.89%
Tax 568 -1,210 -781 -1,064 -609 -414 -1,425 -
NP 3,848 8,298 2,279 2,667 2,151 4,273 5,593 -6.03%
-
NP to SH 3,848 8,298 2,279 2,667 2,151 4,273 5,593 -6.03%
-
Tax Rate -17.32% 12.73% 25.52% 28.52% 22.07% 8.83% 20.30% -
Total Cost 76,939 72,775 67,403 62,693 55,520 51,564 50,075 7.41%
-
Net Worth 165,165 165,165 157,657 153,172 151,835 147,842 143,871 2.32%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 3,753 5,630 5,630 5,406 3,615 3,605 7,193 -10.26%
Div Payout % 97.55% 67.86% 247.07% 202.70% 168.07% 84.39% 128.62% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 165,165 165,165 157,657 153,172 151,835 147,842 143,871 2.32%
NOSH 187,688 187,688 187,688 180,202 180,756 180,295 179,839 0.71%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 4.76% 10.24% 3.27% 4.08% 3.73% 7.65% 10.05% -
ROE 2.33% 5.02% 1.45% 1.74% 1.42% 2.89% 3.89% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 43.04 43.20 37.13 36.27 31.91 30.97 30.95 5.64%
EPS 2.05 4.42 1.24 1.48 1.19 2.37 3.11 -6.70%
DPS 2.00 3.00 3.00 3.00 2.00 2.00 4.00 -10.90%
NAPS 0.88 0.88 0.84 0.85 0.84 0.82 0.80 1.59%
Adjusted Per Share Value based on latest NOSH - 180,202
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 28.85 28.95 24.89 23.34 20.60 19.94 19.88 6.39%
EPS 1.37 2.96 0.81 0.95 0.77 1.53 2.00 -6.10%
DPS 1.34 2.01 2.01 1.93 1.29 1.29 2.57 -10.27%
NAPS 0.5899 0.5899 0.5631 0.547 0.5423 0.528 0.5138 2.32%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 1.40 1.74 0.755 0.65 0.65 0.60 0.59 -
P/RPS 3.25 4.03 2.03 1.79 2.04 1.94 1.91 9.25%
P/EPS 68.29 39.36 62.18 43.92 54.62 25.32 18.97 23.77%
EY 1.46 2.54 1.61 2.28 1.83 3.95 5.27 -19.24%
DY 1.43 1.72 3.97 4.62 3.08 3.33 6.78 -22.82%
P/NAPS 1.59 1.98 0.90 0.76 0.77 0.73 0.74 13.58%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 24/02/17 15/02/16 13/02/15 21/02/14 25/02/13 21/02/12 14/02/11 -
Price 1.48 1.85 0.88 0.65 0.605 0.69 0.63 -
P/RPS 3.44 4.28 2.37 1.79 1.90 2.23 2.04 9.09%
P/EPS 72.19 41.84 72.47 43.92 50.84 29.11 20.26 23.56%
EY 1.39 2.39 1.38 2.28 1.97 3.43 4.94 -19.03%
DY 1.35 1.62 3.41 4.62 3.31 2.90 6.35 -22.72%
P/NAPS 1.68 2.10 1.05 0.76 0.72 0.84 0.79 13.38%

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