[BPPLAS] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[BPPLAS] BP PLASTICS HOLDING BHD
Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -77.34%
YoY- -8.14%
Quarter Report
Latest QR
Upcoming QR
BPPLAS's Result
BPPLAS's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 241,004 175,644 107,141 51,519 220,284 162,613 109,569 68.88%
PBT 13,550 9,851 6,526 2,960 12,972 10,211 6,681 60.01%
Tax -3,449 -2,386 -1,643 -770 -3,307 -2,538 -1,692 60.55%
NP 10,101 7,465 4,883 2,190 9,665 7,673 4,989 59.83%
-
NP to SH 10,096 7,465 4,883 2,190 9,665 7,673 4,989 59.78%
-
Tax Rate 25.45% 24.22% 25.18% 26.01% 25.49% 24.86% 25.33% -
Total Cost 230,903 168,179 102,258 49,329 210,619 154,940 104,580 69.31%
-
Net Worth 152,969 151,098 157,657 152,581 151,400 151,278 149,471 1.54%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 8,998 3,597 3,753 - 7,209 3,601 - -
Div Payout % 89.13% 48.19% 76.87% - 74.59% 46.94% - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 152,969 151,098 157,657 152,581 151,400 151,278 149,471 1.54%
NOSH 179,964 179,879 187,688 179,508 180,238 180,093 180,086 -0.04%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 4.19% 4.25% 4.56% 4.25% 4.39% 4.72% 4.55% -
ROE 6.60% 4.94% 3.10% 1.44% 6.38% 5.07% 3.34% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 133.92 97.65 57.08 28.70 122.22 90.29 60.84 68.97%
EPS 5.61 4.15 2.71 1.22 5.37 4.26 2.77 59.86%
DPS 5.00 2.00 2.00 0.00 4.00 2.00 0.00 -
NAPS 0.85 0.84 0.84 0.85 0.84 0.84 0.83 1.59%
Adjusted Per Share Value based on latest NOSH - 179,508
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 85.60 62.39 38.06 18.30 78.24 57.76 38.92 68.87%
EPS 3.59 2.65 1.73 0.78 3.43 2.73 1.77 60.02%
DPS 3.20 1.28 1.33 0.00 2.56 1.28 0.00 -
NAPS 0.5433 0.5367 0.56 0.542 0.5378 0.5373 0.5309 1.54%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.65 0.61 0.615 0.59 0.65 0.60 0.63 -
P/RPS 0.49 0.62 1.08 2.06 0.53 0.66 1.04 -39.36%
P/EPS 11.59 14.70 23.64 48.36 12.12 14.08 22.74 -36.11%
EY 8.63 6.80 4.23 2.07 8.25 7.10 4.40 56.49%
DY 7.69 3.28 3.25 0.00 6.15 3.33 0.00 -
P/NAPS 0.76 0.73 0.73 0.69 0.77 0.71 0.76 0.00%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 21/02/14 15/11/13 19/08/13 29/05/13 25/02/13 19/11/12 27/08/12 -
Price 0.65 0.625 0.61 0.63 0.605 0.60 0.63 -
P/RPS 0.49 0.64 1.07 2.20 0.50 0.66 1.04 -39.36%
P/EPS 11.59 15.06 23.45 51.64 11.28 14.08 22.74 -36.11%
EY 8.63 6.64 4.27 1.94 8.86 7.10 4.40 56.49%
DY 7.69 3.20 3.28 0.00 6.61 3.33 0.00 -
P/NAPS 0.76 0.74 0.73 0.74 0.72 0.71 0.76 0.00%

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