[BPPLAS] QoQ TTM Result on 30-Jun-2010 [#2]

Stock
[BPPLAS] BP PLASTICS HOLDING BHD
Announcement Date
13-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -6.28%
YoY- 32.16%
Quarter Report
Latest QR
Upcoming QR
BPPLAS's Result
BPPLAS's Financial Summary
View:
Show?
TTM Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 225,651 220,756 215,479 208,581 192,836 175,219 163,108 24.18%
PBT 22,171 22,245 19,323 18,584 20,134 19,501 18,760 11.79%
Tax -4,409 -4,919 -3,599 -3,370 -3,900 -3,860 -5,122 -9.51%
NP 17,762 17,326 15,724 15,214 16,234 15,641 13,638 19.27%
-
NP to SH 17,762 17,326 15,724 15,214 16,234 15,641 13,638 19.27%
-
Tax Rate 19.89% 22.11% 18.63% 18.13% 19.37% 19.79% 27.30% -
Total Cost 207,889 203,430 199,755 193,367 176,602 159,578 149,470 24.62%
-
Net Worth 140,224 143,871 138,931 132,946 135,342 131,235 124,364 8.33%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 7,193 7,193 5,393 5,393 5,393 5,393 3,614 58.29%
Div Payout % 40.50% 41.52% 34.30% 35.45% 33.22% 34.48% 26.50% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 140,224 143,871 138,931 132,946 135,342 131,235 124,364 8.33%
NOSH 179,774 179,839 180,430 179,657 180,456 179,774 180,239 -0.17%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 7.87% 7.85% 7.30% 7.29% 8.42% 8.93% 8.36% -
ROE 12.67% 12.04% 11.32% 11.44% 11.99% 11.92% 10.97% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 125.52 122.75 119.43 116.10 106.86 97.47 90.50 24.39%
EPS 9.88 9.63 8.71 8.47 9.00 8.70 7.57 19.44%
DPS 4.00 4.00 3.00 3.00 3.00 3.00 2.00 58.80%
NAPS 0.78 0.80 0.77 0.74 0.75 0.73 0.69 8.52%
Adjusted Per Share Value based on latest NOSH - 179,657
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 80.15 78.41 76.54 74.09 68.50 62.24 57.94 24.17%
EPS 6.31 6.15 5.59 5.40 5.77 5.56 4.84 19.36%
DPS 2.56 2.56 1.92 1.92 1.92 1.92 1.28 58.80%
NAPS 0.4981 0.511 0.4935 0.4722 0.4807 0.4661 0.4417 8.34%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.62 0.59 0.57 0.58 0.62 0.56 0.57 -
P/RPS 0.49 0.48 0.48 0.50 0.58 0.57 0.63 -15.43%
P/EPS 6.28 6.12 6.54 6.85 6.89 6.44 7.53 -11.40%
EY 15.94 16.33 15.29 14.60 14.51 15.54 13.27 13.01%
DY 6.45 6.78 5.26 5.17 4.84 5.36 3.51 50.08%
P/NAPS 0.79 0.74 0.74 0.78 0.83 0.77 0.83 -3.24%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 23/05/11 14/02/11 18/11/10 13/08/10 24/05/10 08/02/10 11/11/09 -
Price 0.62 0.63 0.57 0.60 0.62 0.61 0.58 -
P/RPS 0.49 0.51 0.48 0.52 0.58 0.63 0.64 -16.32%
P/EPS 6.28 6.54 6.54 7.09 6.89 7.01 7.67 -12.49%
EY 15.94 15.29 15.29 14.11 14.51 14.26 13.05 14.28%
DY 6.45 6.35 5.26 5.00 4.84 4.92 3.45 51.81%
P/NAPS 0.79 0.79 0.74 0.81 0.83 0.84 0.84 -4.01%

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