[BPPLAS] YoY TTM Result on 31-Dec-2011 [#4]

Stock
[BPPLAS] BP PLASTICS HOLDING BHD
Announcement Date
21-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -7.83%
YoY- -10.37%
Quarter Report
Latest QR
Upcoming QR
BPPLAS's Result
BPPLAS's Financial Summary
View:
Show?
TTM Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 283,963 241,003 220,284 222,161 220,756 175,219 233,345 3.32%
PBT 13,478 13,584 12,971 17,460 22,245 19,501 16,079 -2.89%
Tax -3,371 -3,450 -3,147 -1,930 -4,919 -3,860 -4,343 -4.13%
NP 10,107 10,134 9,824 15,530 17,326 15,641 11,736 -2.45%
-
NP to SH 10,107 10,134 9,824 15,530 17,326 15,641 11,736 -2.45%
-
Tax Rate 25.01% 25.40% 24.26% 11.05% 22.11% 19.79% 27.01% -
Total Cost 273,856 230,869 210,460 206,631 203,430 159,578 221,609 3.58%
-
Net Worth 157,657 153,172 151,835 147,842 143,871 131,235 117,472 5.02%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 11,057 9,159 3,651 7,210 7,193 5,393 3,614 20.47%
Div Payout % 109.40% 90.39% 37.17% 46.43% 41.52% 34.48% 30.80% -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 157,657 153,172 151,835 147,842 143,871 131,235 117,472 5.02%
NOSH 187,688 180,202 180,756 180,295 179,839 179,774 180,727 0.63%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 3.56% 4.20% 4.46% 6.99% 7.85% 8.93% 5.03% -
ROE 6.41% 6.62% 6.47% 10.50% 12.04% 11.92% 9.99% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 151.30 133.74 121.87 123.22 122.75 97.47 129.11 2.67%
EPS 5.39 5.62 5.43 8.61 9.63 8.70 6.49 -3.04%
DPS 5.89 5.08 2.02 4.00 4.00 3.00 2.00 19.71%
NAPS 0.84 0.85 0.84 0.82 0.80 0.73 0.65 4.36%
Adjusted Per Share Value based on latest NOSH - 180,295
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 101.42 86.07 78.67 79.34 78.84 62.58 83.34 3.32%
EPS 3.61 3.62 3.51 5.55 6.19 5.59 4.19 -2.45%
DPS 3.95 3.27 1.30 2.58 2.57 1.93 1.29 20.49%
NAPS 0.5631 0.547 0.5423 0.528 0.5138 0.4687 0.4195 5.02%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 0.755 0.65 0.65 0.60 0.59 0.56 0.39 -
P/RPS 0.50 0.49 0.53 0.49 0.48 0.57 0.30 8.88%
P/EPS 14.02 11.56 11.96 6.97 6.12 6.44 6.01 15.15%
EY 7.13 8.65 8.36 14.36 16.33 15.54 16.65 -13.17%
DY 7.80 7.82 3.11 6.67 6.78 5.36 5.13 7.22%
P/NAPS 0.90 0.76 0.77 0.73 0.74 0.77 0.60 6.98%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 13/02/15 21/02/14 25/02/13 21/02/12 14/02/11 08/02/10 23/02/09 -
Price 0.88 0.65 0.605 0.69 0.63 0.61 0.36 -
P/RPS 0.58 0.49 0.50 0.56 0.51 0.63 0.28 12.89%
P/EPS 16.34 11.56 11.13 8.01 6.54 7.01 5.54 19.74%
EY 6.12 8.65 8.98 12.48 15.29 14.26 18.04 -16.48%
DY 6.69 7.82 3.34 5.80 6.35 4.92 5.56 3.13%
P/NAPS 1.05 0.76 0.72 0.84 0.79 0.84 0.55 11.37%

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