[BPPLAS] YoY TTM 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- -1.04%
YoY- -19.49%
Quarter Report
Latest QR
Upcoming QR
BPPLAS's Result
BPPLAS's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 324,644 272,125 279,641 233,314 218,450 221,992 215,479 7.06%
PBT 29,096 20,976 14,149 12,613 14,898 19,791 19,323 7.05%
Tax -6,780 -4,915 -3,654 -2,995 -2,952 -2,941 -3,599 11.12%
NP 22,316 16,061 10,495 9,618 11,946 16,850 15,724 6.00%
-
NP to SH 22,316 16,061 10,495 9,618 11,946 16,850 15,724 6.00%
-
Tax Rate 23.30% 23.43% 25.83% 23.75% 19.81% 14.86% 18.63% -
Total Cost 302,328 256,064 269,146 223,696 206,504 205,142 199,755 7.14%
-
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 16,891 15,015 10,832 7,368 3,641 10,798 5,393 20.93%
Div Payout % 75.69% 93.49% 103.22% 76.62% 30.49% 64.08% 34.30% -
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 6.87% 5.90% 3.75% 4.12% 5.47% 7.59% 7.30% -
ROE 13.51% 10.19% 6.90% 6.38% 7.89% 11.39% 11.32% -
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 172.97 144.99 152.52 130.07 121.27 123.07 119.43 6.36%
EPS 11.89 8.56 5.72 5.36 6.63 9.34 8.71 5.31%
DPS 9.00 8.00 5.91 4.11 2.02 6.00 3.00 20.07%
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 115.35 96.69 99.36 82.90 77.62 78.88 76.57 7.06%
EPS 7.93 5.71 3.73 3.42 4.24 5.99 5.59 5.99%
DPS 6.00 5.34 3.85 2.62 1.29 3.84 1.92 20.89%
NAPS 0.5869 0.5602 0.5407 0.5354 0.5377 0.5256 0.4937 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 0.90 0.83 0.60 0.47 0.49 0.49 0.48 11.03%
P/EPS 13.12 14.14 16.07 11.38 9.05 6.42 6.54 12.29%
EY 7.62 7.07 6.22 8.79 11.05 15.57 15.29 -10.94%
DY 5.77 6.61 6.42 6.73 3.37 10.00 5.26 1.55%
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 0.89 1.05 0.59 0.48 0.49 0.49 0.48 10.82%
P/EPS 12.95 17.76 15.81 11.66 9.05 6.42 6.54 12.04%
EY 7.72 5.63 6.33 8.58 11.05 15.57 15.29 -10.75%
DY 5.84 5.26 6.53 6.57 3.37 10.00 5.26 1.75%
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