[BPPLAS] QoQ Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[BPPLAS] BP PLASTICS HOLDING BHD
Announcement Date
19-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 11.48%
YoY- -2.12%
Quarter Report
Latest QR
Upcoming QR
BPPLAS's Result
BPPLAS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 289,716 241,004 234,192 214,282 206,076 220,284 216,817 21.33%
PBT 17,012 13,550 13,134 13,052 11,840 12,972 13,614 16.03%
Tax -4,292 -3,449 -3,181 -3,286 -3,080 -3,307 -3,384 17.18%
NP 12,720 10,101 9,953 9,766 8,760 9,665 10,230 15.64%
-
NP to SH 12,720 10,096 9,953 9,766 8,760 9,665 10,230 15.64%
-
Tax Rate 25.23% 25.45% 24.22% 25.18% 26.01% 25.49% 24.86% -
Total Cost 276,996 230,903 224,238 204,516 197,316 210,619 206,586 21.61%
-
Net Worth 150,915 152,969 151,098 157,657 152,581 151,400 151,278 -0.16%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - 8,998 4,796 7,507 - 7,209 4,802 -
Div Payout % - 89.13% 48.19% 76.87% - 74.59% 46.94% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 150,915 152,969 151,098 157,657 152,581 151,400 151,278 -0.16%
NOSH 179,661 179,964 179,879 187,688 179,508 180,238 180,093 -0.16%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 4.39% 4.19% 4.25% 4.56% 4.25% 4.39% 4.72% -
ROE 8.43% 6.60% 6.59% 6.19% 5.74% 6.38% 6.76% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 161.26 133.92 130.19 114.17 114.80 122.22 120.39 21.53%
EPS 7.08 5.61 5.53 5.42 4.88 5.37 5.68 15.83%
DPS 0.00 5.00 2.67 4.00 0.00 4.00 2.67 -
NAPS 0.84 0.85 0.84 0.84 0.85 0.84 0.84 0.00%
Adjusted Per Share Value based on latest NOSH - 187,688
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 102.91 85.60 83.18 76.11 73.20 78.24 77.01 21.34%
EPS 4.52 3.59 3.54 3.47 3.11 3.43 3.63 15.75%
DPS 0.00 3.20 1.70 2.67 0.00 2.56 1.71 -
NAPS 0.5361 0.5433 0.5367 0.56 0.542 0.5378 0.5373 -0.14%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.665 0.65 0.61 0.615 0.59 0.65 0.60 -
P/RPS 0.41 0.49 0.47 0.54 0.51 0.53 0.50 -12.40%
P/EPS 9.39 11.59 11.02 11.82 12.09 12.12 10.56 -7.53%
EY 10.65 8.63 9.07 8.46 8.27 8.25 9.47 8.15%
DY 0.00 7.69 4.37 6.50 0.00 6.15 4.44 -
P/NAPS 0.79 0.76 0.73 0.73 0.69 0.77 0.71 7.38%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 23/05/14 21/02/14 15/11/13 19/08/13 29/05/13 25/02/13 19/11/12 -
Price 0.77 0.65 0.625 0.61 0.63 0.605 0.60 -
P/RPS 0.48 0.49 0.48 0.53 0.55 0.50 0.50 -2.68%
P/EPS 10.88 11.59 11.30 11.72 12.91 11.28 10.56 2.01%
EY 9.19 8.63 8.85 8.53 7.75 8.86 9.47 -1.98%
DY 0.00 7.69 4.27 6.56 0.00 6.61 4.44 -
P/NAPS 0.92 0.76 0.74 0.73 0.74 0.72 0.71 18.87%

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