[BPPLAS] QoQ Quarter Result on 31-Mar-2015 [#1]

Stock
[BPPLAS] BP PLASTICS HOLDING BHD
Announcement Date
22-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 49.71%
YoY- 7.3%
Quarter Report
Latest QR
Upcoming QR
BPPLAS's Result
BPPLAS's Financial Summary
View:
Show?
Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 81,073 68,397 67,201 66,845 69,682 66,368 75,484 4.86%
PBT 9,508 8,059 5,255 4,602 3,060 1,847 4,318 69.01%
Tax -1,210 -2,105 -839 -1,190 -781 -437 -1,080 7.84%
NP 8,298 5,954 4,416 3,412 2,279 1,410 3,238 86.94%
-
NP to SH 8,298 5,954 4,416 3,412 2,279 1,410 3,238 86.94%
-
Tax Rate 12.73% 26.12% 15.97% 25.86% 25.52% 23.66% 25.01% -
Total Cost 72,775 62,443 62,785 63,433 67,403 64,958 72,246 0.48%
-
Net Worth 165,165 157,657 159,534 157,657 157,657 152,173 155,568 4.06%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 5,630 - 5,630 3,753 5,630 - 5,426 2.48%
Div Payout % 67.86% - 127.51% 110.02% 247.07% - 167.60% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 165,165 157,657 159,534 157,657 157,657 152,173 155,568 4.06%
NOSH 187,688 187,688 187,688 187,688 187,688 183,342 180,893 2.48%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 10.24% 8.71% 6.57% 5.10% 3.27% 2.12% 4.29% -
ROE 5.02% 3.78% 2.77% 2.16% 1.45% 0.93% 2.08% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 43.20 36.44 35.80 35.61 37.13 36.20 41.73 2.32%
EPS 4.42 3.17 2.35 1.84 1.24 0.77 1.79 82.38%
DPS 3.00 0.00 3.00 2.00 3.00 0.00 3.00 0.00%
NAPS 0.88 0.84 0.85 0.84 0.84 0.83 0.86 1.54%
Adjusted Per Share Value based on latest NOSH - 187,688
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 28.80 24.29 23.87 23.74 24.75 23.57 26.81 4.87%
EPS 2.95 2.11 1.57 1.21 0.81 0.50 1.15 87.07%
DPS 2.00 0.00 2.00 1.33 2.00 0.00 1.93 2.39%
NAPS 0.5867 0.56 0.5667 0.56 0.56 0.5405 0.5526 4.06%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.74 1.21 0.90 0.90 0.755 0.92 0.75 -
P/RPS 4.03 3.32 2.51 2.53 2.03 2.54 1.80 70.89%
P/EPS 39.36 38.14 38.25 49.51 62.18 119.63 41.90 -4.07%
EY 2.54 2.62 2.61 2.02 1.61 0.84 2.39 4.12%
DY 1.72 0.00 3.33 2.22 3.97 0.00 4.00 -42.94%
P/NAPS 1.98 1.44 1.06 1.07 0.90 1.11 0.87 72.76%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 15/02/16 13/11/15 14/08/15 22/05/15 13/02/15 14/11/14 15/08/14 -
Price 1.85 1.52 0.97 0.94 0.88 0.905 0.965 -
P/RPS 4.28 4.17 2.71 2.64 2.37 2.50 2.31 50.68%
P/EPS 41.84 47.91 41.23 51.71 72.47 117.68 53.91 -15.50%
EY 2.39 2.09 2.43 1.93 1.38 0.85 1.85 18.56%
DY 1.62 0.00 3.09 2.13 3.41 0.00 3.11 -35.18%
P/NAPS 2.10 1.81 1.14 1.12 1.05 1.09 1.12 51.88%

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