[BPPLAS] YoY Quarter Result on 31-Dec-2015 [#4]

Stock
[BPPLAS] BP PLASTICS HOLDING BHD
Announcement Date
15-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 39.37%
YoY- 264.11%
Quarter Report
Latest QR
Upcoming QR
BPPLAS's Result
BPPLAS's Financial Summary
View:
Show?
Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 85,681 85,515 80,787 81,073 69,682 65,360 57,671 6.81%
PBT 6,339 4,725 3,280 9,508 3,060 3,731 2,760 14.85%
Tax 47 -1,413 568 -1,210 -781 -1,064 -609 -
NP 6,386 3,312 3,848 8,298 2,279 2,667 2,151 19.87%
-
NP to SH 6,386 3,312 3,848 8,298 2,279 2,667 2,151 19.87%
-
Tax Rate -0.74% 29.90% -17.32% 12.73% 25.52% 28.52% 22.07% -
Total Cost 79,295 82,203 76,939 72,775 67,403 62,693 55,520 6.11%
-
Net Worth 180,180 167,042 165,165 165,165 157,657 153,172 151,835 2.89%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 3,753 - 3,753 5,630 5,630 5,406 3,615 0.62%
Div Payout % 58.78% - 97.55% 67.86% 247.07% 202.70% 168.07% -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 180,180 167,042 165,165 165,165 157,657 153,172 151,835 2.89%
NOSH 187,688 187,688 187,688 187,688 187,688 180,202 180,756 0.62%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 7.45% 3.87% 4.76% 10.24% 3.27% 4.08% 3.73% -
ROE 3.54% 1.98% 2.33% 5.02% 1.45% 1.74% 1.42% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 45.65 45.56 43.04 43.20 37.13 36.27 31.91 6.14%
EPS 3.40 1.76 2.05 4.42 1.24 1.48 1.19 19.11%
DPS 2.00 0.00 2.00 3.00 3.00 3.00 2.00 0.00%
NAPS 0.96 0.89 0.88 0.88 0.84 0.85 0.84 2.24%
Adjusted Per Share Value based on latest NOSH - 187,688
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 30.60 30.54 28.85 28.95 24.89 23.34 20.60 6.81%
EPS 2.28 1.18 1.37 2.96 0.81 0.95 0.77 19.82%
DPS 1.34 0.00 1.34 2.01 2.01 1.93 1.29 0.63%
NAPS 0.6435 0.5966 0.5899 0.5899 0.5631 0.547 0.5423 2.89%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.99 1.10 1.40 1.74 0.755 0.65 0.65 -
P/RPS 2.17 2.41 3.25 4.03 2.03 1.79 2.04 1.03%
P/EPS 29.10 62.34 68.29 39.36 62.18 43.92 54.62 -9.95%
EY 3.44 1.60 1.46 2.54 1.61 2.28 1.83 11.08%
DY 2.02 0.00 1.43 1.72 3.97 4.62 3.08 -6.78%
P/NAPS 1.03 1.24 1.59 1.98 0.90 0.76 0.77 4.96%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 28/02/19 26/02/18 24/02/17 15/02/16 13/02/15 21/02/14 25/02/13 -
Price 1.08 1.01 1.48 1.85 0.88 0.65 0.605 -
P/RPS 2.37 2.22 3.44 4.28 2.37 1.79 1.90 3.75%
P/EPS 31.74 57.24 72.19 41.84 72.47 43.92 50.84 -7.54%
EY 3.15 1.75 1.39 2.39 1.38 2.28 1.97 8.13%
DY 1.85 0.00 1.35 1.62 3.41 4.62 3.31 -9.23%
P/NAPS 1.13 1.13 1.68 2.10 1.05 0.76 0.72 7.79%

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