[BPPLAS] QoQ Cumulative Quarter Result on 31-Mar-2011 [#1]

Stock
[BPPLAS] BP PLASTICS HOLDING BHD
Announcement Date
23-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -76.7%
YoY- 12.26%
Quarter Report
Latest QR
Upcoming QR
BPPLAS's Result
BPPLAS's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 222,161 166,324 115,574 56,965 220,756 165,088 109,439 60.11%
PBT 17,459 12,772 9,159 4,581 22,117 15,227 8,730 58.53%
Tax -1,930 -1,516 -1,186 -590 -4,985 -3,494 -2,030 -3.30%
NP 15,529 11,256 7,973 3,991 17,132 11,733 6,700 74.86%
-
NP to SH 15,529 11,256 7,973 3,991 17,132 11,733 6,700 74.86%
-
Tax Rate 11.05% 11.87% 12.95% 12.88% 22.54% 22.95% 23.25% -
Total Cost 206,632 155,068 107,601 52,974 203,624 153,355 102,739 59.13%
-
Net Worth 147,723 147,678 143,981 140,224 144,083 138,777 133,279 7.08%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 7,206 3,601 3,599 - 7,204 - - -
Div Payout % 46.40% 32.00% 45.15% - 42.05% - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 147,723 147,678 143,981 140,224 144,083 138,777 133,279 7.08%
NOSH 180,150 180,096 179,977 179,774 180,103 180,230 180,107 0.01%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 6.99% 6.77% 6.90% 7.01% 7.76% 7.11% 6.12% -
ROE 10.51% 7.62% 5.54% 2.85% 11.89% 8.45% 5.03% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 123.32 92.35 64.22 31.69 122.57 91.60 60.76 60.09%
EPS 8.62 6.25 4.43 2.22 9.51 6.51 3.72 74.84%
DPS 4.00 2.00 2.00 0.00 4.00 0.00 0.00 -
NAPS 0.82 0.82 0.80 0.78 0.80 0.77 0.74 7.06%
Adjusted Per Share Value based on latest NOSH - 179,774
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 78.91 59.08 41.05 20.23 78.41 58.64 38.87 60.12%
EPS 5.52 4.00 2.83 1.42 6.09 4.17 2.38 74.94%
DPS 2.56 1.28 1.28 0.00 2.56 0.00 0.00 -
NAPS 0.5247 0.5246 0.5114 0.4981 0.5118 0.4929 0.4734 7.07%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.60 0.60 0.63 0.62 0.59 0.57 0.58 -
P/RPS 0.49 0.65 0.98 1.96 0.48 0.62 0.95 -35.60%
P/EPS 6.96 9.60 14.22 27.93 6.20 8.76 15.59 -41.50%
EY 14.37 10.42 7.03 3.58 16.12 11.42 6.41 71.03%
DY 6.67 3.33 3.17 0.00 6.78 0.00 0.00 -
P/NAPS 0.73 0.73 0.79 0.79 0.74 0.74 0.78 -4.30%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 21/02/12 25/11/11 12/08/11 23/05/11 14/02/11 18/11/10 13/08/10 -
Price 0.69 0.60 0.60 0.62 0.63 0.57 0.60 -
P/RPS 0.56 0.65 0.93 1.96 0.51 0.62 0.99 -31.53%
P/EPS 8.00 9.60 13.54 27.93 6.62 8.76 16.13 -37.26%
EY 12.49 10.42 7.38 3.58 15.10 11.42 6.20 59.30%
DY 5.80 3.33 3.33 0.00 6.35 0.00 0.00 -
P/NAPS 0.84 0.73 0.75 0.79 0.79 0.74 0.81 2.44%

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