[BPPLAS] QoQ Cumulative Quarter Result on 31-Dec-2008 [#4]

Stock
[BPPLAS] BP PLASTICS HOLDING BHD
Announcement Date
23-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 20.39%
YoY- -0.86%
Quarter Report
Latest QR
Upcoming QR
BPPLAS's Result
BPPLAS's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 124,828 76,078 34,453 233,344 195,065 127,742 67,391 50.76%
PBT 15,045 9,646 4,022 16,080 12,725 9,627 5,328 99.65%
Tax -3,395 -2,520 -1,060 -4,343 -2,976 -2,276 -1,150 105.65%
NP 11,650 7,126 2,962 11,737 9,749 7,351 4,178 97.98%
-
NP to SH 11,650 7,126 2,962 11,737 9,749 7,351 4,178 97.98%
-
Tax Rate 22.57% 26.12% 26.36% 27.01% 23.39% 23.64% 21.58% -
Total Cost 113,178 68,952 31,491 221,607 185,316 120,391 63,213 47.39%
-
Net Worth 124,242 124,165 121,008 117,009 115,330 116,510 112,854 6.61%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - 3,600 - - - -
Div Payout % - - - 30.67% - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 124,242 124,165 121,008 117,009 115,330 116,510 112,854 6.61%
NOSH 180,061 179,949 180,609 180,015 180,203 120,114 120,057 30.99%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 9.33% 9.37% 8.60% 5.03% 5.00% 5.75% 6.20% -
ROE 9.38% 5.74% 2.45% 10.03% 8.45% 6.31% 3.70% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 69.33 42.28 19.08 129.62 108.25 106.35 56.13 15.10%
EPS 6.47 3.96 1.64 6.52 5.41 6.12 3.48 51.14%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 0.69 0.69 0.67 0.65 0.64 0.97 0.94 -18.61%
Adjusted Per Share Value based on latest NOSH - 180,727
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 44.34 27.02 12.24 82.88 69.29 45.37 23.94 50.75%
EPS 4.14 2.53 1.05 4.17 3.46 2.61 1.48 98.40%
DPS 0.00 0.00 0.00 1.28 0.00 0.00 0.00 -
NAPS 0.4413 0.441 0.4298 0.4156 0.4097 0.4138 0.4009 6.60%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.57 0.41 0.50 0.39 0.45 0.71 0.54 -
P/RPS 0.82 0.97 2.62 0.30 0.42 0.67 0.96 -9.96%
P/EPS 8.81 10.35 30.49 5.98 8.32 11.60 15.52 -31.41%
EY 11.35 9.66 3.28 16.72 12.02 8.62 6.44 45.85%
DY 0.00 0.00 0.00 5.13 0.00 0.00 0.00 -
P/NAPS 0.83 0.59 0.75 0.60 0.70 0.73 0.57 28.44%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 11/11/09 19/08/09 26/05/09 23/02/09 24/11/08 22/08/08 29/05/08 -
Price 0.58 0.54 0.46 0.36 0.40 0.43 0.69 -
P/RPS 0.84 1.28 2.41 0.28 0.37 0.40 1.23 -22.43%
P/EPS 8.96 13.64 28.05 5.52 7.39 7.03 19.83 -41.08%
EY 11.16 7.33 3.57 18.11 13.52 14.23 5.04 69.80%
DY 0.00 0.00 0.00 5.56 0.00 0.00 0.00 -
P/NAPS 0.84 0.78 0.69 0.55 0.63 0.44 0.73 9.79%

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