[BPPLAS] QoQ Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[BPPLAS] BP PLASTICS HOLDING BHD
Announcement Date
15-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 52.88%
YoY- -2.71%
Quarter Report
Latest QR
Upcoming QR
BPPLAS's Result
BPPLAS's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 147,913 72,429 241,004 175,644 107,141 51,519 220,284 -23.37%
PBT 8,571 4,253 13,550 9,851 6,526 2,960 12,972 -24.19%
Tax -2,153 -1,073 -3,449 -2,386 -1,643 -770 -3,307 -24.94%
NP 6,418 3,180 10,101 7,465 4,883 2,190 9,665 -23.94%
-
NP to SH 6,418 3,180 10,096 7,465 4,883 2,190 9,665 -23.94%
-
Tax Rate 25.12% 25.23% 25.45% 24.22% 25.18% 26.01% 25.49% -
Total Cost 141,495 69,249 230,903 168,179 102,258 49,329 210,619 -23.34%
-
Net Worth 155,041 150,915 152,969 151,098 157,657 152,581 151,400 1.60%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 5,408 - 8,998 3,597 3,753 - 7,209 -17.48%
Div Payout % 84.27% - 89.13% 48.19% 76.87% - 74.59% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 155,041 150,915 152,969 151,098 157,657 152,581 151,400 1.60%
NOSH 180,280 179,661 179,964 179,879 187,688 179,508 180,238 0.01%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 4.34% 4.39% 4.19% 4.25% 4.56% 4.25% 4.39% -
ROE 4.14% 2.11% 6.60% 4.94% 3.10% 1.44% 6.38% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 82.05 40.31 133.92 97.65 57.08 28.70 122.22 -23.38%
EPS 3.56 1.77 5.61 4.15 2.71 1.22 5.37 -24.02%
DPS 3.00 0.00 5.00 2.00 2.00 0.00 4.00 -17.49%
NAPS 0.86 0.84 0.85 0.84 0.84 0.85 0.84 1.58%
Adjusted Per Share Value based on latest NOSH - 179,374
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 52.54 25.73 85.60 62.39 38.06 18.30 78.24 -23.37%
EPS 2.28 1.13 3.59 2.65 1.73 0.78 3.43 -23.89%
DPS 1.92 0.00 3.20 1.28 1.33 0.00 2.56 -17.49%
NAPS 0.5507 0.5361 0.5433 0.5367 0.56 0.542 0.5378 1.59%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.75 0.665 0.65 0.61 0.615 0.59 0.65 -
P/RPS 0.91 1.65 0.49 0.62 1.08 2.06 0.53 43.52%
P/EPS 21.07 37.57 11.59 14.70 23.64 48.36 12.12 44.72%
EY 4.75 2.66 8.63 6.80 4.23 2.07 8.25 -30.86%
DY 4.00 0.00 7.69 3.28 3.25 0.00 6.15 -24.99%
P/NAPS 0.87 0.79 0.76 0.73 0.73 0.69 0.77 8.50%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 15/08/14 23/05/14 21/02/14 15/11/13 19/08/13 29/05/13 25/02/13 -
Price 0.965 0.77 0.65 0.625 0.61 0.63 0.605 -
P/RPS 1.18 1.91 0.49 0.64 1.07 2.20 0.50 77.53%
P/EPS 27.11 43.50 11.59 15.06 23.45 51.64 11.28 79.71%
EY 3.69 2.30 8.63 6.64 4.27 1.94 8.86 -44.32%
DY 3.11 0.00 7.69 3.20 3.28 0.00 6.61 -39.59%
P/NAPS 1.12 0.92 0.76 0.74 0.73 0.74 0.72 34.36%

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