[BPPLAS] QoQ Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[BPPLAS] BP PLASTICS HOLDING BHD
Announcement Date
11-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 8.99%
YoY- 19.5%
Quarter Report
Latest QR
Upcoming QR
BPPLAS's Result
BPPLAS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 218,878 208,280 175,219 166,437 152,156 137,812 233,344 -4.18%
PBT 17,460 18,620 19,486 20,060 19,292 16,088 16,080 5.65%
Tax -4,060 -4,400 -3,872 -4,526 -5,040 -4,240 -4,343 -4.40%
NP 13,400 14,220 15,614 15,533 14,252 11,848 11,737 9.26%
-
NP to SH 13,400 14,220 15,614 15,533 14,252 11,848 11,737 9.26%
-
Tax Rate 23.25% 23.63% 19.87% 22.56% 26.12% 26.36% 27.01% -
Total Cost 205,478 194,060 159,605 150,904 137,904 125,964 221,607 -4.92%
-
Net Worth 133,279 135,342 131,551 124,242 124,165 121,008 117,009 9.09%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - 5,406 - - - 3,600 -
Div Payout % - - 34.62% - - - 30.67% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 133,279 135,342 131,551 124,242 124,165 121,008 117,009 9.09%
NOSH 180,107 180,456 180,207 180,061 179,949 180,609 180,015 0.03%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 6.12% 6.83% 8.91% 9.33% 9.37% 8.60% 5.03% -
ROE 10.05% 10.51% 11.87% 12.50% 11.48% 9.79% 10.03% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 121.53 115.42 97.23 92.43 84.55 76.30 129.62 -4.21%
EPS 7.44 7.88 8.67 8.63 7.92 6.56 6.52 9.22%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 2.00 -
NAPS 0.74 0.75 0.73 0.69 0.69 0.67 0.65 9.05%
Adjusted Per Share Value based on latest NOSH - 180,239
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 78.17 74.39 62.58 59.44 54.34 49.22 83.34 -4.19%
EPS 4.79 5.08 5.58 5.55 5.09 4.23 4.19 9.35%
DPS 0.00 0.00 1.93 0.00 0.00 0.00 1.29 -
NAPS 0.476 0.4834 0.4698 0.4437 0.4434 0.4322 0.4179 9.09%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.58 0.62 0.56 0.57 0.41 0.50 0.39 -
P/RPS 0.48 0.54 0.58 0.62 0.48 0.66 0.30 36.91%
P/EPS 7.80 7.87 6.46 6.61 5.18 7.62 5.98 19.43%
EY 12.83 12.71 15.47 15.13 19.32 13.12 16.72 -16.22%
DY 0.00 0.00 5.36 0.00 0.00 0.00 5.13 -
P/NAPS 0.78 0.83 0.77 0.83 0.59 0.75 0.60 19.17%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 13/08/10 24/05/10 08/02/10 11/11/09 19/08/09 26/05/09 23/02/09 -
Price 0.60 0.62 0.61 0.58 0.54 0.46 0.36 -
P/RPS 0.49 0.54 0.63 0.63 0.64 0.60 0.28 45.36%
P/EPS 8.06 7.87 7.04 6.72 6.82 7.01 5.52 28.79%
EY 12.40 12.71 14.20 14.87 14.67 14.26 18.11 -22.36%
DY 0.00 0.00 4.92 0.00 0.00 0.00 5.56 -
P/NAPS 0.81 0.83 0.84 0.84 0.78 0.69 0.55 29.53%

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