[BPPLAS] QoQ Quarter Result on 30-Sep-2014 [#3]

Stock
[BPPLAS] BP PLASTICS HOLDING BHD
Announcement Date
14-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -56.45%
YoY- -45.41%
Quarter Report
Latest QR
Upcoming QR
BPPLAS's Result
BPPLAS's Financial Summary
View:
Show?
Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 67,201 66,845 69,682 66,368 75,484 72,429 65,360 1.87%
PBT 5,255 4,602 3,060 1,847 4,318 4,253 3,731 25.72%
Tax -839 -1,190 -781 -437 -1,080 -1,073 -1,064 -14.68%
NP 4,416 3,412 2,279 1,410 3,238 3,180 2,667 40.08%
-
NP to SH 4,416 3,412 2,279 1,410 3,238 3,180 2,667 40.08%
-
Tax Rate 15.97% 25.86% 25.52% 23.66% 25.01% 25.23% 28.52% -
Total Cost 62,785 63,433 67,403 64,958 72,246 69,249 62,693 0.09%
-
Net Worth 159,534 157,657 157,657 152,173 155,568 150,915 153,172 2.75%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 5,630 3,753 5,630 - 5,426 - 5,406 2.75%
Div Payout % 127.51% 110.02% 247.07% - 167.60% - 202.70% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 159,534 157,657 157,657 152,173 155,568 150,915 153,172 2.75%
NOSH 187,688 187,688 187,688 183,342 180,893 179,661 180,202 2.75%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 6.57% 5.10% 3.27% 2.12% 4.29% 4.39% 4.08% -
ROE 2.77% 2.16% 1.45% 0.93% 2.08% 2.11% 1.74% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 35.80 35.61 37.13 36.20 41.73 40.31 36.27 -0.86%
EPS 2.35 1.84 1.24 0.77 1.79 1.77 1.48 36.21%
DPS 3.00 2.00 3.00 0.00 3.00 0.00 3.00 0.00%
NAPS 0.85 0.84 0.84 0.83 0.86 0.84 0.85 0.00%
Adjusted Per Share Value based on latest NOSH - 183,342
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 23.87 23.74 24.75 23.57 26.81 25.73 23.22 1.86%
EPS 1.57 1.21 0.81 0.50 1.15 1.13 0.95 39.91%
DPS 2.00 1.33 2.00 0.00 1.93 0.00 1.92 2.76%
NAPS 0.5667 0.56 0.56 0.5405 0.5526 0.5361 0.5441 2.75%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.90 0.90 0.755 0.92 0.75 0.665 0.65 -
P/RPS 2.51 2.53 2.03 2.54 1.80 1.65 1.79 25.35%
P/EPS 38.25 49.51 62.18 119.63 41.90 37.57 43.92 -8.82%
EY 2.61 2.02 1.61 0.84 2.39 2.66 2.28 9.45%
DY 3.33 2.22 3.97 0.00 4.00 0.00 4.62 -19.65%
P/NAPS 1.06 1.07 0.90 1.11 0.87 0.79 0.76 24.90%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 14/08/15 22/05/15 13/02/15 14/11/14 15/08/14 23/05/14 21/02/14 -
Price 0.97 0.94 0.88 0.905 0.965 0.77 0.65 -
P/RPS 2.71 2.64 2.37 2.50 2.31 1.91 1.79 31.94%
P/EPS 41.23 51.71 72.47 117.68 53.91 43.50 43.92 -4.13%
EY 2.43 1.93 1.38 0.85 1.85 2.30 2.28 4.35%
DY 3.09 2.13 3.41 0.00 3.11 0.00 4.62 -23.57%
P/NAPS 1.14 1.12 1.05 1.09 1.12 0.92 0.76 31.13%

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