[BPPLAS] QoQ Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[BPPLAS] BP PLASTICS HOLDING BHD
Announcement Date
18-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 75.12%
YoY- 0.71%
Quarter Report
Latest QR
Upcoming QR
BPPLAS's Result
BPPLAS's Financial Summary
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 115,574 56,965 220,756 165,088 109,439 52,070 175,219 -24.28%
PBT 9,159 4,581 22,117 15,227 8,730 4,655 19,486 -39.63%
Tax -1,186 -590 -4,985 -3,494 -2,030 -1,100 -3,872 -54.65%
NP 7,973 3,991 17,132 11,733 6,700 3,555 15,614 -36.19%
-
NP to SH 7,973 3,991 17,132 11,733 6,700 3,555 15,614 -36.19%
-
Tax Rate 12.95% 12.88% 22.54% 22.95% 23.25% 23.63% 19.87% -
Total Cost 107,601 52,974 203,624 153,355 102,739 48,515 159,605 -23.16%
-
Net Worth 143,981 140,224 144,083 138,777 133,279 135,342 131,551 6.22%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 3,599 - 7,204 - - - 5,406 -23.81%
Div Payout % 45.15% - 42.05% - - - 34.62% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 143,981 140,224 144,083 138,777 133,279 135,342 131,551 6.22%
NOSH 179,977 179,774 180,103 180,230 180,107 180,456 180,207 -0.08%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 6.90% 7.01% 7.76% 7.11% 6.12% 6.83% 8.91% -
ROE 5.54% 2.85% 11.89% 8.45% 5.03% 2.63% 11.87% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 64.22 31.69 122.57 91.60 60.76 28.85 97.23 -24.21%
EPS 4.43 2.22 9.51 6.51 3.72 1.97 8.67 -36.16%
DPS 2.00 0.00 4.00 0.00 0.00 0.00 3.00 -23.74%
NAPS 0.80 0.78 0.80 0.77 0.74 0.75 0.73 6.31%
Adjusted Per Share Value based on latest NOSH - 180,430
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 41.05 20.23 78.41 58.64 38.87 18.50 62.24 -24.28%
EPS 2.83 1.42 6.09 4.17 2.38 1.26 5.55 -36.25%
DPS 1.28 0.00 2.56 0.00 0.00 0.00 1.92 -23.74%
NAPS 0.5114 0.4981 0.5118 0.4929 0.4734 0.4807 0.4673 6.21%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.63 0.62 0.59 0.57 0.58 0.62 0.56 -
P/RPS 0.98 1.96 0.48 0.62 0.95 2.15 0.58 41.99%
P/EPS 14.22 27.93 6.20 8.76 15.59 31.47 6.46 69.46%
EY 7.03 3.58 16.12 11.42 6.41 3.18 15.47 -40.97%
DY 3.17 0.00 6.78 0.00 0.00 0.00 5.36 -29.60%
P/NAPS 0.79 0.79 0.74 0.74 0.78 0.83 0.77 1.72%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 12/08/11 23/05/11 14/02/11 18/11/10 13/08/10 24/05/10 08/02/10 -
Price 0.60 0.62 0.63 0.57 0.60 0.62 0.61 -
P/RPS 0.93 1.96 0.51 0.62 0.99 2.15 0.63 29.73%
P/EPS 13.54 27.93 6.62 8.76 16.13 31.47 7.04 54.84%
EY 7.38 3.58 15.10 11.42 6.20 3.18 14.20 -35.43%
DY 3.33 0.00 6.35 0.00 0.00 0.00 4.92 -22.96%
P/NAPS 0.75 0.79 0.79 0.74 0.81 0.83 0.84 -7.29%

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