[BPPLAS] QoQ Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[BPPLAS] BP PLASTICS HOLDING BHD
Announcement Date
29-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -84.65%
YoY- -40.27%
Quarter Report
Latest QR
Upcoming QR
BPPLAS's Result
BPPLAS's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 220,284 162,613 109,569 53,169 222,161 166,324 115,574 53.42%
PBT 12,972 10,211 6,681 3,230 17,459 12,772 9,159 25.98%
Tax -3,307 -2,538 -1,692 -846 -1,930 -1,516 -1,186 97.49%
NP 9,665 7,673 4,989 2,384 15,529 11,256 7,973 13.62%
-
NP to SH 9,665 7,673 4,989 2,384 15,529 11,256 7,973 13.62%
-
Tax Rate 25.49% 24.86% 25.33% 26.19% 11.05% 11.87% 12.95% -
Total Cost 210,619 154,940 104,580 50,785 206,632 155,068 107,601 56.16%
-
Net Worth 151,400 151,278 149,471 148,096 147,723 147,678 143,981 3.39%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 7,209 3,601 - - 7,206 3,601 3,599 58.56%
Div Payout % 74.59% 46.94% - - 46.40% 32.00% 45.15% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 151,400 151,278 149,471 148,096 147,723 147,678 143,981 3.39%
NOSH 180,238 180,093 180,086 180,606 180,150 180,096 179,977 0.09%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 4.39% 4.72% 4.55% 4.48% 6.99% 6.77% 6.90% -
ROE 6.38% 5.07% 3.34% 1.61% 10.51% 7.62% 5.54% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 122.22 90.29 60.84 29.44 123.32 92.35 64.22 53.27%
EPS 5.37 4.26 2.77 1.32 8.62 6.25 4.43 13.62%
DPS 4.00 2.00 0.00 0.00 4.00 2.00 2.00 58.40%
NAPS 0.84 0.84 0.83 0.82 0.82 0.82 0.80 3.29%
Adjusted Per Share Value based on latest NOSH - 180,606
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 78.24 57.76 38.92 18.89 78.91 59.08 41.05 53.42%
EPS 3.43 2.73 1.77 0.85 5.52 4.00 2.83 13.61%
DPS 2.56 1.28 0.00 0.00 2.56 1.28 1.28 58.40%
NAPS 0.5378 0.5373 0.5309 0.526 0.5247 0.5246 0.5114 3.39%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.65 0.60 0.63 0.64 0.60 0.60 0.63 -
P/RPS 0.53 0.66 1.04 2.17 0.49 0.65 0.98 -33.49%
P/EPS 12.12 14.08 22.74 48.48 6.96 9.60 14.22 -10.06%
EY 8.25 7.10 4.40 2.06 14.37 10.42 7.03 11.20%
DY 6.15 3.33 0.00 0.00 6.67 3.33 3.17 55.24%
P/NAPS 0.77 0.71 0.76 0.78 0.73 0.73 0.79 -1.68%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 25/02/13 19/11/12 27/08/12 29/05/12 21/02/12 25/11/11 12/08/11 -
Price 0.605 0.60 0.63 0.61 0.69 0.60 0.60 -
P/RPS 0.50 0.66 1.04 2.07 0.56 0.65 0.93 -33.75%
P/EPS 11.28 14.08 22.74 46.21 8.00 9.60 13.54 -11.41%
EY 8.86 7.10 4.40 2.16 12.49 10.42 7.38 12.89%
DY 6.61 3.33 0.00 0.00 5.80 3.33 3.33 57.61%
P/NAPS 0.72 0.71 0.76 0.74 0.84 0.73 0.75 -2.67%

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