[BPPLAS] QoQ Annualized Quarter Result on 30-Sep-2015 [#3]

Stock
[BPPLAS] BP PLASTICS HOLDING BHD
Announcement Date
13-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 17.37%
YoY- 76.05%
Quarter Report
Latest QR
Upcoming QR
BPPLAS's Result
BPPLAS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 328,334 341,424 283,458 269,848 268,092 267,380 283,962 10.17%
PBT 28,746 30,316 27,423 23,886 19,714 18,408 13,478 65.76%
Tax -6,800 -7,200 -5,344 -5,512 -4,058 -4,760 -3,371 59.71%
NP 21,946 23,116 22,079 18,374 15,656 13,648 10,107 67.76%
-
NP to SH 21,946 23,116 22,079 18,374 15,656 13,648 10,107 67.76%
-
Tax Rate 23.66% 23.75% 19.49% 23.08% 20.58% 25.86% 25.01% -
Total Cost 306,388 318,308 261,379 251,473 252,436 253,732 273,855 7.77%
-
Net Worth 167,042 165,165 164,656 157,657 159,534 157,657 154,642 5.28%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div 15,015 15,015 14,968 12,512 11,261 - 11,045 22.74%
Div Payout % 68.42% 64.96% 67.80% 68.10% 71.93% - 109.29% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 167,042 165,165 164,656 157,657 159,534 157,657 154,642 5.28%
NOSH 187,688 187,688 187,110 187,688 187,688 187,688 184,098 1.29%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 6.68% 6.77% 7.79% 6.81% 5.84% 5.10% 3.56% -
ROE 13.14% 14.00% 13.41% 11.65% 9.81% 8.66% 6.54% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 174.94 181.91 151.49 143.77 142.84 142.46 154.24 8.76%
EPS 11.70 12.32 11.80 9.83 8.38 7.36 5.49 65.68%
DPS 8.00 8.00 8.00 6.67 6.00 0.00 6.00 21.16%
NAPS 0.89 0.88 0.88 0.84 0.85 0.84 0.84 3.93%
Adjusted Per Share Value based on latest NOSH - 187,688
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 116.62 121.27 100.68 95.85 95.23 94.97 100.86 10.17%
EPS 7.80 8.21 7.84 6.53 5.56 4.85 3.59 67.83%
DPS 5.33 5.33 5.32 4.44 4.00 0.00 3.92 22.75%
NAPS 0.5933 0.5867 0.5849 0.56 0.5667 0.56 0.5493 5.27%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 1.58 1.63 1.74 1.21 0.90 0.90 0.755 -
P/RPS 0.90 0.90 1.15 0.84 0.63 0.63 0.49 50.03%
P/EPS 13.51 13.23 14.75 12.36 10.79 12.38 13.75 -1.16%
EY 7.40 7.56 6.78 8.09 9.27 8.08 7.27 1.18%
DY 5.06 4.91 4.60 5.51 6.67 0.00 7.95 -26.02%
P/NAPS 1.78 1.85 1.98 1.44 1.06 1.07 0.90 57.62%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 12/08/16 20/05/16 15/02/16 13/11/15 14/08/15 22/05/15 13/02/15 -
Price 1.66 1.60 1.85 1.52 0.97 0.94 0.88 -
P/RPS 0.95 0.88 1.22 1.06 0.68 0.66 0.57 40.61%
P/EPS 14.20 12.99 15.68 15.53 11.63 12.93 16.03 -7.77%
EY 7.04 7.70 6.38 6.44 8.60 7.74 6.24 8.38%
DY 4.82 5.00 4.32 4.39 6.19 0.00 6.82 -20.67%
P/NAPS 1.87 1.82 2.10 1.81 1.14 1.12 1.05 46.97%

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