[BPPLAS] QoQ Annualized Quarter Result on 30-Sep-2016 [#3]

Stock
[BPPLAS] BP PLASTICS HOLDING BHD
Announcement Date
18-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- -14.83%
YoY- 1.72%
Quarter Report
Latest QR
Upcoming QR
BPPLAS's Result
BPPLAS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 316,332 337,332 324,358 324,761 328,334 341,424 283,458 7.59%
PBT 14,376 20,116 22,869 26,117 28,746 30,316 27,423 -35.01%
Tax -3,862 -5,600 -5,002 -7,426 -6,800 -7,200 -5,344 -19.48%
NP 10,514 14,516 17,867 18,690 21,946 23,116 22,079 -39.04%
-
NP to SH 10,514 14,516 17,867 18,690 21,946 23,116 22,079 -39.04%
-
Tax Rate 26.86% 27.84% 21.87% 28.43% 23.66% 23.75% 19.49% -
Total Cost 305,818 322,816 306,491 306,070 306,388 318,308 261,379 11.04%
-
Net Worth 163,288 165,165 165,157 165,165 167,042 165,165 164,656 -0.55%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 7,507 15,015 15,014 15,015 15,015 15,015 14,968 -36.90%
Div Payout % 71.40% 103.44% 84.03% 80.33% 68.42% 64.96% 67.80% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 163,288 165,165 165,157 165,165 167,042 165,165 164,656 -0.55%
NOSH 187,688 187,688 187,678 187,688 187,688 187,688 187,110 0.20%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 3.32% 4.30% 5.51% 5.76% 6.68% 6.77% 7.79% -
ROE 6.44% 8.79% 10.82% 11.32% 13.14% 14.00% 13.41% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 168.54 179.73 172.83 173.03 174.94 181.91 151.49 7.37%
EPS 5.60 7.72 9.52 9.96 11.70 12.32 11.80 -39.18%
DPS 4.00 8.00 8.00 8.00 8.00 8.00 8.00 -37.03%
NAPS 0.87 0.88 0.88 0.88 0.89 0.88 0.88 -0.75%
Adjusted Per Share Value based on latest NOSH - 187,688
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 112.36 119.82 115.21 115.36 116.62 121.27 100.68 7.59%
EPS 3.73 5.16 6.35 6.64 7.80 8.21 7.84 -39.08%
DPS 2.67 5.33 5.33 5.33 5.33 5.33 5.32 -36.87%
NAPS 0.58 0.5867 0.5866 0.5867 0.5933 0.5867 0.5849 -0.55%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 1.42 1.38 1.40 1.56 1.58 1.63 1.74 -
P/RPS 0.84 0.77 0.81 0.90 0.90 0.90 1.15 -18.90%
P/EPS 25.35 17.84 14.71 15.67 13.51 13.23 14.75 43.52%
EY 3.94 5.60 6.80 6.38 7.40 7.56 6.78 -30.38%
DY 2.82 5.80 5.71 5.13 5.06 4.91 4.60 -27.85%
P/NAPS 1.63 1.57 1.59 1.77 1.78 1.85 1.98 -12.17%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 22/08/17 26/05/17 24/02/17 18/11/16 12/08/16 20/05/16 15/02/16 -
Price 1.36 1.41 1.48 1.54 1.66 1.60 1.85 -
P/RPS 0.81 0.78 0.86 0.89 0.95 0.88 1.22 -23.91%
P/EPS 24.28 18.23 15.55 15.46 14.20 12.99 15.68 33.88%
EY 4.12 5.49 6.43 6.47 7.04 7.70 6.38 -25.30%
DY 2.94 5.67 5.41 5.19 4.82 5.00 4.32 -22.64%
P/NAPS 1.56 1.60 1.68 1.75 1.87 1.82 2.10 -17.99%

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