[BPPLAS] YoY TTM 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- 14.69%
YoY- 33.27%
Quarter Report
Latest QR
Upcoming QR
BPPLAS's Result
BPPLAS's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 220,284 222,161 220,756 175,219 233,345 204,489 200,154 1.60%
PBT 12,971 17,460 22,245 19,501 16,079 14,066 21,136 -7.80%
Tax -3,147 -1,930 -4,919 -3,860 -4,343 -2,126 -1,917 8.60%
NP 9,824 15,530 17,326 15,641 11,736 11,940 19,219 -10.57%
-
NP to SH 9,824 15,530 17,326 15,641 11,736 11,940 19,219 -10.57%
-
Tax Rate 24.26% 11.05% 22.11% 19.79% 27.01% 15.11% 9.07% -
Total Cost 210,460 206,631 203,430 159,578 221,609 192,549 180,935 2.54%
-
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 3,651 7,210 7,193 5,393 3,614 3,606 6,001 -7.94%
Div Payout % 37.17% 46.43% 41.52% 34.48% 30.80% 30.21% 31.23% -
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 4.46% 6.99% 7.85% 8.93% 5.03% 5.84% 9.60% -
ROE 6.47% 10.50% 12.04% 11.92% 9.99% 10.91% 18.62% -
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 121.87 123.22 122.75 97.47 129.11 170.08 166.74 -5.08%
EPS 5.43 8.61 9.63 8.70 6.49 9.93 16.01 -16.47%
DPS 2.02 4.00 4.00 3.00 2.00 3.00 5.00 -14.00%
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 78.24 78.91 78.41 62.24 82.88 72.63 71.09 1.60%
EPS 3.49 5.52 6.15 5.56 4.17 4.24 6.83 -10.57%
DPS 1.30 2.56 2.56 1.92 1.28 1.28 2.13 -7.89%
NAPS 0.5393 0.5251 0.511 0.4661 0.4173 0.3886 0.3667 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 0.53 0.49 0.48 0.57 0.30 0.38 0.69 -4.29%
P/EPS 11.96 6.97 6.12 6.44 6.01 6.55 7.18 8.86%
EY 8.36 14.36 16.33 15.54 16.65 15.28 13.92 -8.13%
DY 3.11 6.67 6.78 5.36 5.13 4.62 4.35 -5.43%
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 0.50 0.56 0.51 0.63 0.28 0.29 0.71 -5.67%
P/EPS 11.13 8.01 6.54 7.01 5.54 5.03 7.43 6.96%
EY 8.98 12.48 15.29 14.26 18.04 19.86 13.45 -6.50%
DY 3.34 5.80 6.35 4.92 5.56 6.00 4.20 -3.74%
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