[BPPLAS] QoQ Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[BPPLAS] BP PLASTICS HOLDING BHD
Announcement Date
24-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -11.59%
YoY- 25.7%
Quarter Report
Latest QR
Upcoming QR
BPPLAS's Result
BPPLAS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 152,156 137,812 233,344 260,086 255,484 269,564 204,789 -17.98%
PBT 19,292 16,088 16,080 16,966 19,254 21,312 14,031 23.67%
Tax -5,040 -4,240 -4,343 -3,968 -4,552 -4,600 -2,192 74.29%
NP 14,252 11,848 11,737 12,998 14,702 16,712 11,839 13.17%
-
NP to SH 14,252 11,848 11,737 12,998 14,702 16,712 11,839 13.17%
-
Tax Rate 26.12% 26.36% 27.01% 23.39% 23.64% 21.58% 15.62% -
Total Cost 137,904 125,964 221,607 247,088 240,782 252,852 192,950 -20.07%
-
Net Worth 124,165 121,008 117,009 115,330 116,510 112,854 109,309 8.87%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - 3,600 - - - 3,603 -
Div Payout % - - 30.67% - - - 30.44% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 124,165 121,008 117,009 115,330 116,510 112,854 109,309 8.87%
NOSH 179,949 180,609 180,015 180,203 120,114 120,057 120,120 30.95%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 9.37% 8.60% 5.03% 5.00% 5.75% 6.20% 5.78% -
ROE 11.48% 9.79% 10.03% 11.27% 12.62% 14.81% 10.83% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 84.55 76.30 129.62 144.33 212.70 224.53 170.49 -37.37%
EPS 7.92 6.56 6.52 7.21 12.24 13.92 6.57 13.28%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 3.00 -
NAPS 0.69 0.67 0.65 0.64 0.97 0.94 0.91 -16.86%
Adjusted Per Share Value based on latest NOSH - 180,300
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 54.05 48.95 82.88 92.38 90.75 95.75 72.74 -17.97%
EPS 5.06 4.21 4.17 4.62 5.22 5.94 4.21 13.05%
DPS 0.00 0.00 1.28 0.00 0.00 0.00 1.28 -
NAPS 0.441 0.4298 0.4156 0.4097 0.4138 0.4009 0.3883 8.86%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.41 0.50 0.39 0.45 0.71 0.54 0.65 -
P/RPS 0.48 0.66 0.30 0.31 0.33 0.24 0.38 16.86%
P/EPS 5.18 7.62 5.98 6.24 5.80 3.88 6.60 -14.92%
EY 19.32 13.12 16.72 16.03 17.24 25.78 15.16 17.56%
DY 0.00 0.00 5.13 0.00 0.00 0.00 4.62 -
P/NAPS 0.59 0.75 0.60 0.70 0.73 0.57 0.71 -11.62%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 19/08/09 26/05/09 23/02/09 24/11/08 22/08/08 29/05/08 22/02/08 -
Price 0.54 0.46 0.36 0.40 0.43 0.69 0.50 -
P/RPS 0.64 0.60 0.28 0.28 0.20 0.31 0.29 69.58%
P/EPS 6.82 7.01 5.52 5.55 3.51 4.96 5.07 21.87%
EY 14.67 14.26 18.11 18.03 28.47 20.17 19.71 -17.88%
DY 0.00 0.00 5.56 0.00 0.00 0.00 6.00 -
P/NAPS 0.78 0.69 0.55 0.63 0.44 0.73 0.55 26.25%

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