[BPPLAS] YoY TTM Result on 31-Dec-2012 [#4]

Stock
[BPPLAS] BP PLASTICS HOLDING BHD
Announcement Date
25-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -17.76%
YoY- -36.74%
Quarter Report
Latest QR
Upcoming QR
BPPLAS's Result
BPPLAS's Financial Summary
View:
Show?
TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 283,516 283,963 241,003 220,284 222,161 220,756 175,219 8.34%
PBT 27,424 13,478 13,584 12,971 17,460 22,245 19,501 5.84%
Tax -5,344 -3,371 -3,450 -3,147 -1,930 -4,919 -3,860 5.56%
NP 22,080 10,107 10,134 9,824 15,530 17,326 15,641 5.91%
-
NP to SH 22,080 10,107 10,134 9,824 15,530 17,326 15,641 5.91%
-
Tax Rate 19.49% 25.01% 25.40% 24.26% 11.05% 22.11% 19.79% -
Total Cost 261,436 273,856 230,869 210,460 206,631 203,430 159,578 8.57%
-
Net Worth 165,165 157,657 153,172 151,835 147,842 143,871 131,235 3.90%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 15,015 11,057 9,159 3,651 7,210 7,193 5,393 18.59%
Div Payout % 68.00% 109.40% 90.39% 37.17% 46.43% 41.52% 34.48% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 165,165 157,657 153,172 151,835 147,842 143,871 131,235 3.90%
NOSH 187,688 187,688 180,202 180,756 180,295 179,839 179,774 0.72%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 7.79% 3.56% 4.20% 4.46% 6.99% 7.85% 8.93% -
ROE 13.37% 6.41% 6.62% 6.47% 10.50% 12.04% 11.92% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 151.06 151.30 133.74 121.87 123.22 122.75 97.47 7.57%
EPS 11.76 5.39 5.62 5.43 8.61 9.63 8.70 5.14%
DPS 8.00 5.89 5.08 2.02 4.00 4.00 3.00 17.75%
NAPS 0.88 0.84 0.85 0.84 0.82 0.80 0.73 3.16%
Adjusted Per Share Value based on latest NOSH - 180,756
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 101.26 101.42 86.07 78.67 79.34 78.84 62.58 8.34%
EPS 7.89 3.61 3.62 3.51 5.55 6.19 5.59 5.90%
DPS 5.36 3.95 3.27 1.30 2.58 2.57 1.93 18.54%
NAPS 0.5899 0.5631 0.547 0.5423 0.528 0.5138 0.4687 3.90%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 1.74 0.755 0.65 0.65 0.60 0.59 0.56 -
P/RPS 1.15 0.50 0.49 0.53 0.49 0.48 0.57 12.40%
P/EPS 14.79 14.02 11.56 11.96 6.97 6.12 6.44 14.85%
EY 6.76 7.13 8.65 8.36 14.36 16.33 15.54 -12.94%
DY 4.60 7.80 7.82 3.11 6.67 6.78 5.36 -2.51%
P/NAPS 1.98 0.90 0.76 0.77 0.73 0.74 0.77 17.03%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 15/02/16 13/02/15 21/02/14 25/02/13 21/02/12 14/02/11 08/02/10 -
Price 1.85 0.88 0.65 0.605 0.69 0.63 0.61 -
P/RPS 1.22 0.58 0.49 0.50 0.56 0.51 0.63 11.63%
P/EPS 15.73 16.34 11.56 11.13 8.01 6.54 7.01 14.41%
EY 6.36 6.12 8.65 8.98 12.48 15.29 14.26 -12.58%
DY 4.32 6.69 7.82 3.34 5.80 6.35 4.92 -2.14%
P/NAPS 2.10 1.05 0.76 0.72 0.84 0.79 0.84 16.49%

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