[BPPLAS] QoQ Cumulative Quarter Result on 31-Dec-2010 [#4]

Stock
[BPPLAS] BP PLASTICS HOLDING BHD
Announcement Date
14-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 46.02%
YoY- 9.72%
Quarter Report
Latest QR
Upcoming QR
BPPLAS's Result
BPPLAS's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 166,324 115,574 56,965 220,756 165,088 109,439 52,070 116.73%
PBT 12,772 9,159 4,581 22,117 15,227 8,730 4,655 95.86%
Tax -1,516 -1,186 -590 -4,985 -3,494 -2,030 -1,100 23.81%
NP 11,256 7,973 3,991 17,132 11,733 6,700 3,555 115.47%
-
NP to SH 11,256 7,973 3,991 17,132 11,733 6,700 3,555 115.47%
-
Tax Rate 11.87% 12.95% 12.88% 22.54% 22.95% 23.25% 23.63% -
Total Cost 155,068 107,601 52,974 203,624 153,355 102,739 48,515 116.83%
-
Net Worth 147,678 143,981 140,224 144,083 138,777 133,279 135,342 5.98%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 3,601 3,599 - 7,204 - - - -
Div Payout % 32.00% 45.15% - 42.05% - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 147,678 143,981 140,224 144,083 138,777 133,279 135,342 5.98%
NOSH 180,096 179,977 179,774 180,103 180,230 180,107 180,456 -0.13%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 6.77% 6.90% 7.01% 7.76% 7.11% 6.12% 6.83% -
ROE 7.62% 5.54% 2.85% 11.89% 8.45% 5.03% 2.63% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 92.35 64.22 31.69 122.57 91.60 60.76 28.85 117.04%
EPS 6.25 4.43 2.22 9.51 6.51 3.72 1.97 115.75%
DPS 2.00 2.00 0.00 4.00 0.00 0.00 0.00 -
NAPS 0.82 0.80 0.78 0.80 0.77 0.74 0.75 6.12%
Adjusted Per Share Value based on latest NOSH - 179,839
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 59.08 41.05 20.23 78.41 58.64 38.87 18.50 116.70%
EPS 4.00 2.83 1.42 6.09 4.17 2.38 1.26 115.85%
DPS 1.28 1.28 0.00 2.56 0.00 0.00 0.00 -
NAPS 0.5246 0.5114 0.4981 0.5118 0.4929 0.4734 0.4807 5.99%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.60 0.63 0.62 0.59 0.57 0.58 0.62 -
P/RPS 0.65 0.98 1.96 0.48 0.62 0.95 2.15 -54.92%
P/EPS 9.60 14.22 27.93 6.20 8.76 15.59 31.47 -54.65%
EY 10.42 7.03 3.58 16.12 11.42 6.41 3.18 120.45%
DY 3.33 3.17 0.00 6.78 0.00 0.00 0.00 -
P/NAPS 0.73 0.79 0.79 0.74 0.74 0.78 0.83 -8.19%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 25/11/11 12/08/11 23/05/11 14/02/11 18/11/10 13/08/10 24/05/10 -
Price 0.60 0.60 0.62 0.63 0.57 0.60 0.62 -
P/RPS 0.65 0.93 1.96 0.51 0.62 0.99 2.15 -54.92%
P/EPS 9.60 13.54 27.93 6.62 8.76 16.13 31.47 -54.65%
EY 10.42 7.38 3.58 15.10 11.42 6.20 3.18 120.45%
DY 3.33 3.33 0.00 6.35 0.00 0.00 0.00 -
P/NAPS 0.73 0.75 0.79 0.79 0.74 0.81 0.83 -8.19%

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