[BPPLAS] QoQ Annualized Quarter Result on 31-Dec-2011 [#4]

Stock
[BPPLAS] BP PLASTICS HOLDING BHD
Announcement Date
21-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 3.47%
YoY- -9.36%
Quarter Report
Latest QR
Upcoming QR
BPPLAS's Result
BPPLAS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 216,817 219,138 212,676 222,161 221,765 231,148 227,860 -3.24%
PBT 13,614 13,362 12,920 17,459 17,029 18,318 18,324 -17.92%
Tax -3,384 -3,384 -3,384 -1,930 -2,021 -2,372 -2,360 27.07%
NP 10,230 9,978 9,536 15,529 15,008 15,946 15,964 -25.61%
-
NP to SH 10,230 9,978 9,536 15,529 15,008 15,946 15,964 -25.61%
-
Tax Rate 24.86% 25.33% 26.19% 11.05% 11.87% 12.95% 12.88% -
Total Cost 206,586 209,160 203,140 206,632 206,757 215,202 211,896 -1.67%
-
Net Worth 151,278 149,471 148,096 147,723 147,678 143,981 140,224 5.17%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 4,802 - - 7,206 4,802 7,199 - -
Div Payout % 46.94% - - 46.40% 32.00% 45.15% - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 151,278 149,471 148,096 147,723 147,678 143,981 140,224 5.17%
NOSH 180,093 180,086 180,606 180,150 180,096 179,977 179,774 0.11%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 4.72% 4.55% 4.48% 6.99% 6.77% 6.90% 7.01% -
ROE 6.76% 6.68% 6.44% 10.51% 10.16% 11.08% 11.38% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 120.39 121.69 117.76 123.32 123.14 128.43 126.75 -3.36%
EPS 5.68 5.54 5.28 8.62 8.33 8.86 8.88 -25.70%
DPS 2.67 0.00 0.00 4.00 2.67 4.00 0.00 -
NAPS 0.84 0.83 0.82 0.82 0.82 0.80 0.78 5.05%
Adjusted Per Share Value based on latest NOSH - 180,295
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 77.01 77.84 75.54 78.91 78.77 82.10 80.94 -3.25%
EPS 3.63 3.54 3.39 5.52 5.33 5.66 5.67 -25.65%
DPS 1.71 0.00 0.00 2.56 1.71 2.56 0.00 -
NAPS 0.5373 0.5309 0.526 0.5247 0.5246 0.5114 0.4981 5.16%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.60 0.63 0.64 0.60 0.60 0.63 0.62 -
P/RPS 0.50 0.52 0.54 0.49 0.49 0.49 0.49 1.35%
P/EPS 10.56 11.37 12.12 6.96 7.20 7.11 6.98 31.68%
EY 9.47 8.79 8.25 14.37 13.89 14.06 14.32 -24.03%
DY 4.44 0.00 0.00 6.67 4.44 6.35 0.00 -
P/NAPS 0.71 0.76 0.78 0.73 0.73 0.79 0.79 -6.85%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 19/11/12 27/08/12 29/05/12 21/02/12 25/11/11 12/08/11 23/05/11 -
Price 0.60 0.63 0.61 0.69 0.60 0.60 0.62 -
P/RPS 0.50 0.52 0.52 0.56 0.49 0.47 0.49 1.35%
P/EPS 10.56 11.37 11.55 8.00 7.20 6.77 6.98 31.68%
EY 9.47 8.79 8.66 12.49 13.89 14.77 14.32 -24.03%
DY 4.44 0.00 0.00 5.80 4.44 6.67 0.00 -
P/NAPS 0.71 0.76 0.74 0.84 0.73 0.75 0.79 -6.85%

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