[BPPLAS] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[BPPLAS] BP PLASTICS HOLDING BHD
Announcement Date
24-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -2.64%
YoY- 0.99%
Quarter Report
Latest QR
Upcoming QR
BPPLAS's Result
BPPLAS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 174,722 162,480 200,154 207,300 200,564 192,232 160,039 6.04%
PBT 8,660 6,412 20,962 23,982 25,316 24,580 23,384 -48.52%
Tax -976 -800 -1,917 -2,438 -3,188 -3,336 -2,891 -51.61%
NP 7,684 5,612 19,045 21,544 22,128 21,244 20,493 -48.09%
-
NP to SH 7,684 5,612 19,045 21,544 22,128 21,244 20,493 -48.09%
-
Tax Rate 11.27% 12.48% 9.15% 10.17% 12.59% 13.57% 12.36% -
Total Cost 167,038 156,868 181,109 185,756 178,436 170,988 139,546 12.77%
-
Net Worth 106,855 104,325 103,302 99,636 94,799 91,114 85,635 15.95%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - 6,005 - - - 5,946 -
Div Payout % - - 31.54% - - - 29.02% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 106,855 104,325 103,302 99,636 94,799 91,114 85,635 15.95%
NOSH 120,062 119,914 120,118 120,044 119,999 119,887 118,937 0.63%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 4.40% 3.45% 9.52% 10.39% 11.03% 11.05% 12.81% -
ROE 7.19% 5.38% 18.44% 21.62% 23.34% 23.32% 23.93% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 145.53 135.50 166.63 172.69 167.14 160.34 134.56 5.37%
EPS 6.40 4.68 15.86 17.95 18.44 17.72 17.23 -48.42%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 5.00 -
NAPS 0.89 0.87 0.86 0.83 0.79 0.76 0.72 15.22%
Adjusted Per Share Value based on latest NOSH - 120,141
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 62.40 58.03 71.48 74.04 71.63 68.65 57.16 6.03%
EPS 2.74 2.00 6.80 7.69 7.90 7.59 7.32 -48.15%
DPS 0.00 0.00 2.14 0.00 0.00 0.00 2.12 -
NAPS 0.3816 0.3726 0.3689 0.3558 0.3386 0.3254 0.3058 15.95%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.98 1.07 1.15 1.14 1.19 1.20 0.93 -
P/RPS 0.67 0.79 0.69 0.66 0.71 0.75 0.69 -1.94%
P/EPS 15.31 22.86 7.25 6.35 6.45 6.77 5.40 100.70%
EY 6.53 4.37 13.79 15.74 15.50 14.77 18.53 -50.20%
DY 0.00 0.00 4.35 0.00 0.00 0.00 5.38 -
P/NAPS 1.10 1.23 1.34 1.37 1.51 1.58 1.29 -10.10%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 16/08/07 21/05/07 13/02/07 24/11/06 22/08/06 04/05/06 20/02/06 -
Price 0.83 1.08 1.19 1.23 1.13 1.36 1.14 -
P/RPS 0.57 0.80 0.71 0.71 0.68 0.85 0.85 -23.44%
P/EPS 12.97 23.08 7.51 6.85 6.13 7.67 6.62 56.76%
EY 7.71 4.33 13.32 14.59 16.32 13.03 15.11 -36.22%
DY 0.00 0.00 4.20 0.00 0.00 0.00 4.39 -
P/NAPS 0.93 1.24 1.38 1.48 1.43 1.79 1.58 -29.83%

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