[BPPLAS] QoQ Cumulative Quarter Result on 30-Jun-2011 [#2]

Stock
[BPPLAS] BP PLASTICS HOLDING BHD
Announcement Date
12-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 99.77%
YoY- 19.0%
Quarter Report
Latest QR
Upcoming QR
BPPLAS's Result
BPPLAS's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 53,169 222,161 166,324 115,574 56,965 220,756 165,088 -52.98%
PBT 3,230 17,459 12,772 9,159 4,581 22,117 15,227 -64.39%
Tax -846 -1,930 -1,516 -1,186 -590 -4,985 -3,494 -61.11%
NP 2,384 15,529 11,256 7,973 3,991 17,132 11,733 -65.40%
-
NP to SH 2,384 15,529 11,256 7,973 3,991 17,132 11,733 -65.40%
-
Tax Rate 26.19% 11.05% 11.87% 12.95% 12.88% 22.54% 22.95% -
Total Cost 50,785 206,632 155,068 107,601 52,974 203,624 153,355 -52.10%
-
Net Worth 148,096 147,723 147,678 143,981 140,224 144,083 138,777 4.42%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - 7,206 3,601 3,599 - 7,204 - -
Div Payout % - 46.40% 32.00% 45.15% - 42.05% - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 148,096 147,723 147,678 143,981 140,224 144,083 138,777 4.42%
NOSH 180,606 180,150 180,096 179,977 179,774 180,103 180,230 0.13%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 4.48% 6.99% 6.77% 6.90% 7.01% 7.76% 7.11% -
ROE 1.61% 10.51% 7.62% 5.54% 2.85% 11.89% 8.45% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 29.44 123.32 92.35 64.22 31.69 122.57 91.60 -53.04%
EPS 1.32 8.62 6.25 4.43 2.22 9.51 6.51 -65.45%
DPS 0.00 4.00 2.00 2.00 0.00 4.00 0.00 -
NAPS 0.82 0.82 0.82 0.80 0.78 0.80 0.77 4.27%
Adjusted Per Share Value based on latest NOSH - 180,226
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 18.99 79.34 59.40 41.28 20.34 78.84 58.96 -52.98%
EPS 0.85 5.55 4.02 2.85 1.43 6.12 4.19 -65.44%
DPS 0.00 2.57 1.29 1.29 0.00 2.57 0.00 -
NAPS 0.5289 0.5276 0.5274 0.5142 0.5008 0.5146 0.4956 4.42%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.64 0.60 0.60 0.63 0.62 0.59 0.57 -
P/RPS 2.17 0.49 0.65 0.98 1.96 0.48 0.62 130.34%
P/EPS 48.48 6.96 9.60 14.22 27.93 6.20 8.76 212.55%
EY 2.06 14.37 10.42 7.03 3.58 16.12 11.42 -68.04%
DY 0.00 6.67 3.33 3.17 0.00 6.78 0.00 -
P/NAPS 0.78 0.73 0.73 0.79 0.79 0.74 0.74 3.56%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 29/05/12 21/02/12 25/11/11 12/08/11 23/05/11 14/02/11 18/11/10 -
Price 0.61 0.69 0.60 0.60 0.62 0.63 0.57 -
P/RPS 2.07 0.56 0.65 0.93 1.96 0.51 0.62 123.22%
P/EPS 46.21 8.00 9.60 13.54 27.93 6.62 8.76 202.72%
EY 2.16 12.49 10.42 7.38 3.58 15.10 11.42 -67.01%
DY 0.00 5.80 3.33 3.33 0.00 6.35 0.00 -
P/NAPS 0.74 0.84 0.73 0.75 0.79 0.79 0.74 0.00%

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