[BPPLAS] YoY TTM Result on 31-Dec-2015 [#4]

Stock
[BPPLAS] BP PLASTICS HOLDING BHD
Announcement Date
15-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 37.48%
YoY- 118.46%
Quarter Report
Latest QR
Upcoming QR
BPPLAS's Result
BPPLAS's Financial Summary
View:
Show?
TTM Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 333,778 328,556 324,358 283,516 283,963 241,003 220,284 7.16%
PBT 25,062 15,510 22,868 27,424 13,478 13,584 12,971 11.59%
Tax -3,976 -2,682 -5,002 -5,344 -3,371 -3,450 -3,147 3.97%
NP 21,086 12,828 17,866 22,080 10,107 10,134 9,824 13.56%
-
NP to SH 21,086 12,828 17,866 22,080 10,107 10,134 9,824 13.56%
-
Tax Rate 15.86% 17.29% 21.87% 19.49% 25.01% 25.40% 24.26% -
Total Cost 312,692 315,728 306,492 261,436 273,856 230,869 210,460 6.81%
-
Net Worth 180,180 167,042 165,165 165,165 157,657 153,172 151,835 2.89%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 11,261 7,507 15,015 15,015 11,057 9,159 3,651 20.63%
Div Payout % 53.41% 58.52% 84.04% 68.00% 109.40% 90.39% 37.17% -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 180,180 167,042 165,165 165,165 157,657 153,172 151,835 2.89%
NOSH 187,688 187,688 187,688 187,688 187,688 180,202 180,756 0.62%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 6.32% 3.90% 5.51% 7.79% 3.56% 4.20% 4.46% -
ROE 11.70% 7.68% 10.82% 13.37% 6.41% 6.62% 6.47% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 177.84 175.05 172.82 151.06 151.30 133.74 121.87 6.49%
EPS 11.23 6.83 9.52 11.76 5.39 5.62 5.43 12.86%
DPS 6.00 4.00 8.00 8.00 5.89 5.08 2.02 19.88%
NAPS 0.96 0.89 0.88 0.88 0.84 0.85 0.84 2.24%
Adjusted Per Share Value based on latest NOSH - 187,688
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 119.21 117.34 115.84 101.26 101.42 86.07 78.67 7.16%
EPS 7.53 4.58 6.38 7.89 3.61 3.62 3.51 13.55%
DPS 4.02 2.68 5.36 5.36 3.95 3.27 1.30 20.69%
NAPS 0.6435 0.5966 0.5899 0.5899 0.5631 0.547 0.5423 2.89%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.99 1.10 1.40 1.74 0.755 0.65 0.65 -
P/RPS 0.56 0.63 0.81 1.15 0.50 0.49 0.53 0.92%
P/EPS 8.81 16.09 14.71 14.79 14.02 11.56 11.96 -4.96%
EY 11.35 6.21 6.80 6.76 7.13 8.65 8.36 5.22%
DY 6.06 3.64 5.71 4.60 7.80 7.82 3.11 11.75%
P/NAPS 1.03 1.24 1.59 1.98 0.90 0.76 0.77 4.96%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 28/02/19 26/02/18 24/02/17 15/02/16 13/02/15 21/02/14 25/02/13 -
Price 1.08 1.01 1.48 1.85 0.88 0.65 0.605 -
P/RPS 0.61 0.58 0.86 1.22 0.58 0.49 0.50 3.36%
P/EPS 9.61 14.78 15.55 15.73 16.34 11.56 11.13 -2.41%
EY 10.40 6.77 6.43 6.36 6.12 8.65 8.98 2.47%
DY 5.56 3.96 5.41 4.32 6.69 7.82 3.34 8.86%
P/NAPS 1.13 1.13 1.68 2.10 1.05 0.76 0.72 7.79%

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