[BPPLAS] QoQ Quarter Result on 31-Mar-2009 [#1]

Stock
[BPPLAS] BP PLASTICS HOLDING BHD
Announcement Date
26-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 48.99%
YoY- -29.1%
Quarter Report
Latest QR
Upcoming QR
BPPLAS's Result
BPPLAS's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 50,391 48,751 41,624 34,453 38,280 67,323 60,351 -11.30%
PBT 4,096 5,759 5,624 4,022 3,355 3,098 4,298 -3.14%
Tax -105 -1,235 -1,460 -1,060 -1,367 -700 -1,126 -79.34%
NP 3,991 4,524 4,164 2,962 1,988 2,398 3,172 16.49%
-
NP to SH 3,991 4,524 4,164 2,962 1,988 2,398 3,172 16.49%
-
Tax Rate 2.56% 21.44% 25.96% 26.36% 40.75% 22.60% 26.20% -
Total Cost 46,400 44,227 37,460 31,491 36,292 64,925 57,179 -12.96%
-
Net Worth 131,235 124,364 124,379 121,008 117,472 115,392 116,546 8.21%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 5,393 - - - 3,614 - - -
Div Payout % 135.14% - - - 181.82% - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 131,235 124,364 124,379 121,008 117,472 115,392 116,546 8.21%
NOSH 179,774 180,239 180,259 180,609 180,727 180,300 120,151 30.72%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 7.92% 9.28% 10.00% 8.60% 5.19% 3.56% 5.26% -
ROE 3.04% 3.64% 3.35% 2.45% 1.69% 2.08% 2.72% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 28.03 27.05 23.09 19.08 21.18 37.34 50.23 -32.14%
EPS 2.22 2.51 2.31 1.64 1.10 1.33 2.64 -10.88%
DPS 3.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 0.73 0.69 0.69 0.67 0.65 0.64 0.97 -17.21%
Adjusted Per Share Value based on latest NOSH - 180,609
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 17.90 17.32 14.78 12.24 13.60 23.91 21.44 -11.30%
EPS 1.42 1.61 1.48 1.05 0.71 0.85 1.13 16.40%
DPS 1.92 0.00 0.00 0.00 1.28 0.00 0.00 -
NAPS 0.4661 0.4417 0.4418 0.4298 0.4173 0.4099 0.414 8.19%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.56 0.57 0.41 0.50 0.39 0.45 0.71 -
P/RPS 2.00 2.11 1.78 2.62 1.84 1.21 1.41 26.16%
P/EPS 25.23 22.71 17.75 30.49 35.45 33.83 26.89 -4.14%
EY 3.96 4.40 5.63 3.28 2.82 2.96 3.72 4.24%
DY 5.36 0.00 0.00 0.00 5.13 0.00 0.00 -
P/NAPS 0.77 0.83 0.59 0.75 0.60 0.70 0.73 3.61%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 08/02/10 11/11/09 19/08/09 26/05/09 23/02/09 24/11/08 22/08/08 -
Price 0.61 0.58 0.54 0.46 0.36 0.40 0.43 -
P/RPS 2.18 2.14 2.34 2.41 1.70 1.07 0.86 85.59%
P/EPS 27.48 23.11 23.38 28.05 32.73 30.08 16.29 41.57%
EY 3.64 4.33 4.28 3.57 3.06 3.32 6.14 -29.36%
DY 4.92 0.00 0.00 0.00 5.56 0.00 0.00 -
P/NAPS 0.84 0.84 0.78 0.69 0.55 0.63 0.44 53.71%

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