[BPPLAS] QoQ Cumulative Quarter Result on 31-Mar-2016 [#1]

Stock
[BPPLAS] BP PLASTICS HOLDING BHD
Announcement Date
20-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -73.83%
YoY- 69.37%
Quarter Report
Latest QR
Upcoming QR
BPPLAS's Result
BPPLAS's Financial Summary
View:
Show?
Cumulative Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 324,358 243,571 164,167 85,356 283,458 202,386 134,046 79.75%
PBT 22,869 19,588 14,373 7,579 27,423 17,915 9,857 74.80%
Tax -5,002 -5,570 -3,400 -1,800 -5,344 -4,134 -2,029 81.99%
NP 17,867 14,018 10,973 5,779 22,079 13,781 7,828 72.92%
-
NP to SH 17,867 14,018 10,973 5,779 22,079 13,781 7,828 72.92%
-
Tax Rate 21.87% 28.44% 23.66% 23.75% 19.49% 23.08% 20.58% -
Total Cost 306,491 229,553 153,194 79,577 261,379 188,605 126,218 80.17%
-
Net Worth 165,165 165,165 167,042 165,165 164,656 157,657 159,534 2.32%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 15,015 11,261 7,507 3,753 14,968 9,384 5,630 91.74%
Div Payout % 84.04% 80.33% 68.42% 64.96% 67.80% 68.10% 71.93% -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 165,165 165,165 167,042 165,165 164,656 157,657 159,534 2.32%
NOSH 187,688 187,688 187,688 187,688 187,110 187,688 187,688 0.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 5.51% 5.76% 6.68% 6.77% 7.79% 6.81% 5.84% -
ROE 10.82% 8.49% 6.57% 3.50% 13.41% 8.74% 4.91% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 172.82 129.77 87.47 45.48 151.49 107.83 71.42 79.75%
EPS 9.52 7.47 5.85 3.08 11.80 7.37 4.19 72.39%
DPS 8.00 6.00 4.00 2.00 8.00 5.00 3.00 91.72%
NAPS 0.88 0.88 0.89 0.88 0.88 0.84 0.85 2.32%
Adjusted Per Share Value based on latest NOSH - 187,688
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 115.21 86.52 58.31 30.32 100.68 71.89 47.61 79.76%
EPS 6.35 4.98 3.90 2.05 7.84 4.90 2.78 73.00%
DPS 5.33 4.00 2.67 1.33 5.32 3.33 2.00 91.64%
NAPS 0.5867 0.5867 0.5933 0.5867 0.5849 0.56 0.5667 2.32%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 1.40 1.56 1.58 1.63 1.74 1.21 0.90 -
P/RPS 0.81 1.20 1.81 3.58 1.15 1.12 1.26 -25.41%
P/EPS 14.71 20.89 27.03 52.94 14.75 16.48 21.58 -22.45%
EY 6.80 4.79 3.70 1.89 6.78 6.07 4.63 29.05%
DY 5.71 3.85 2.53 1.23 4.60 4.13 3.33 43.02%
P/NAPS 1.59 1.77 1.78 1.85 1.98 1.44 1.06 30.87%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 24/02/17 18/11/16 12/08/16 20/05/16 15/02/16 13/11/15 14/08/15 -
Price 1.48 1.54 1.66 1.60 1.85 1.52 0.97 -
P/RPS 0.86 1.19 1.90 3.52 1.22 1.41 1.36 -26.22%
P/EPS 15.55 20.62 28.39 51.96 15.68 20.70 23.26 -23.45%
EY 6.43 4.85 3.52 1.92 6.38 4.83 4.30 30.60%
DY 5.41 3.90 2.41 1.25 4.32 3.29 3.09 45.01%
P/NAPS 1.68 1.75 1.87 1.82 2.10 1.81 1.14 29.34%

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