[BPPLAS] YoY TTM Result on 30-Sep-2011 [#3]

Stock
[BPPLAS] BP PLASTICS HOLDING BHD
Announcement Date
25-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -9.41%
YoY- 7.16%
Quarter Report
Latest QR
Upcoming QR
BPPLAS's Result
BPPLAS's Financial Summary
View:
Show?
TTM Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 279,641 233,314 218,450 221,992 215,479 163,108 251,833 1.76%
PBT 14,149 12,613 14,898 19,791 19,323 18,760 17,926 -3.86%
Tax -3,654 -2,995 -2,952 -2,941 -3,599 -5,122 -3,994 -1.47%
NP 10,495 9,618 11,946 16,850 15,724 13,638 13,932 -4.60%
-
NP to SH 10,495 9,618 11,946 16,850 15,724 13,638 13,932 -4.60%
-
Tax Rate 25.83% 23.75% 19.81% 14.86% 18.63% 27.30% 22.28% -
Total Cost 269,146 223,696 206,504 205,142 199,755 149,470 237,901 2.07%
-
Net Worth 152,173 150,674 151,312 147,915 138,931 124,364 115,392 4.71%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div 10,832 7,368 3,641 10,798 5,393 3,614 3,606 20.10%
Div Payout % 103.22% 76.62% 30.49% 64.08% 34.30% 26.50% 25.89% -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 152,173 150,674 151,312 147,915 138,931 124,364 115,392 4.71%
NOSH 183,342 179,374 180,134 180,384 180,430 180,239 180,300 0.27%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 3.75% 4.12% 5.47% 7.59% 7.30% 8.36% 5.53% -
ROE 6.90% 6.38% 7.89% 11.39% 11.32% 10.97% 12.07% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 152.52 130.07 121.27 123.07 119.43 90.50 139.67 1.47%
EPS 5.72 5.36 6.63 9.34 8.71 7.57 7.73 -4.89%
DPS 5.91 4.11 2.02 6.00 3.00 2.00 2.00 19.78%
NAPS 0.83 0.84 0.84 0.82 0.77 0.69 0.64 4.42%
Adjusted Per Share Value based on latest NOSH - 180,384
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 99.87 83.33 78.02 79.28 76.96 58.25 89.94 1.75%
EPS 3.75 3.44 4.27 6.02 5.62 4.87 4.98 -4.61%
DPS 3.87 2.63 1.30 3.86 1.93 1.29 1.29 20.08%
NAPS 0.5435 0.5381 0.5404 0.5283 0.4962 0.4442 0.4121 4.71%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 0.92 0.61 0.60 0.60 0.57 0.57 0.45 -
P/RPS 0.60 0.47 0.49 0.49 0.48 0.63 0.32 11.03%
P/EPS 16.07 11.38 9.05 6.42 6.54 7.53 5.82 18.43%
EY 6.22 8.79 11.05 15.57 15.29 13.27 17.17 -15.56%
DY 6.42 6.73 3.37 10.00 5.26 3.51 4.45 6.29%
P/NAPS 1.11 0.73 0.71 0.73 0.74 0.83 0.70 7.98%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 14/11/14 15/11/13 19/11/12 25/11/11 18/11/10 11/11/09 24/11/08 -
Price 0.905 0.625 0.60 0.60 0.57 0.58 0.40 -
P/RPS 0.59 0.48 0.49 0.49 0.48 0.64 0.29 12.56%
P/EPS 15.81 11.66 9.05 6.42 6.54 7.67 5.18 20.42%
EY 6.33 8.58 11.05 15.57 15.29 13.05 19.32 -16.96%
DY 6.53 6.57 3.37 10.00 5.26 3.45 5.00 4.54%
P/NAPS 1.09 0.74 0.71 0.73 0.74 0.84 0.63 9.56%

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