[BPPLAS] QoQ Quarter Result on 31-Mar-2006 [#1]

Stock
[BPPLAS] BP PLASTICS HOLDING BHD
Announcement Date
04-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 18.21%
YoY- 8.57%
Quarter Report
Latest QR
Upcoming QR
BPPLAS's Result
BPPLAS's Financial Summary
View:
Show?
Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 44,679 55,193 52,224 48,058 41,825 40,981 38,865 9.71%
PBT 3,149 5,329 6,513 6,145 5,587 6,117 5,797 -33.35%
Tax -88 -235 -760 -834 -1,094 94 -900 -78.68%
NP 3,061 5,094 5,753 5,311 4,493 6,211 4,897 -26.83%
-
NP to SH 3,061 5,094 5,753 5,311 4,493 6,211 4,897 -26.83%
-
Tax Rate 2.79% 4.41% 11.67% 13.57% 19.58% -1.54% 15.53% -
Total Cost 41,618 50,099 46,471 42,747 37,332 34,770 33,968 14.45%
-
Net Worth 103,233 99,717 94,882 91,114 86,496 83,932 78,015 20.46%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 6,001 - - - 2,402 - - -
Div Payout % 196.08% - - - 53.48% - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 103,233 99,717 94,882 91,114 86,496 83,932 78,015 20.46%
NOSH 120,039 120,141 120,104 119,887 120,133 119,903 120,024 0.00%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 6.85% 9.23% 11.02% 11.05% 10.74% 15.16% 12.60% -
ROE 2.97% 5.11% 6.06% 5.83% 5.19% 7.40% 6.28% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 37.22 45.94 43.48 40.09 34.82 34.18 32.38 9.70%
EPS 2.55 4.24 4.79 4.43 3.74 5.18 4.08 -26.83%
DPS 5.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 0.86 0.83 0.79 0.76 0.72 0.70 0.65 20.45%
Adjusted Per Share Value based on latest NOSH - 119,887
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 15.96 19.71 18.65 17.16 14.94 14.64 13.88 9.72%
EPS 1.09 1.82 2.05 1.90 1.60 2.22 1.75 -27.00%
DPS 2.14 0.00 0.00 0.00 0.86 0.00 0.00 -
NAPS 0.3687 0.3561 0.3389 0.3254 0.3089 0.2998 0.2786 20.47%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 1.15 1.14 1.19 1.20 0.93 0.95 0.90 -
P/RPS 3.09 2.48 2.74 2.99 2.67 2.78 2.78 7.28%
P/EPS 45.10 26.89 24.84 27.09 24.87 18.34 22.06 60.87%
EY 2.22 3.72 4.03 3.69 4.02 5.45 4.53 -37.76%
DY 4.35 0.00 0.00 0.00 2.15 0.00 0.00 -
P/NAPS 1.34 1.37 1.51 1.58 1.29 1.36 1.38 -1.93%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 13/02/07 24/11/06 22/08/06 04/05/06 20/02/06 14/11/05 15/08/05 -
Price 1.19 1.23 1.13 1.36 1.14 0.94 0.98 -
P/RPS 3.20 2.68 2.60 3.39 3.27 2.75 3.03 3.69%
P/EPS 46.67 29.01 23.59 30.70 30.48 18.15 24.02 55.51%
EY 2.14 3.45 4.24 3.26 3.28 5.51 4.16 -35.72%
DY 4.20 0.00 0.00 0.00 1.75 0.00 0.00 -
P/NAPS 1.38 1.48 1.43 1.79 1.58 1.34 1.51 -5.80%

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