[BPPLAS] QoQ TTM Result on 30-Jun-2011 [#2]

Stock
[BPPLAS] BP PLASTICS HOLDING BHD
Announcement Date
12-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 4.72%
YoY- 22.26%
Quarter Report
Latest QR
Upcoming QR
BPPLAS's Result
BPPLAS's Financial Summary
View:
Show?
TTM Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 218,365 222,161 221,992 226,891 225,651 220,756 215,479 0.89%
PBT 16,109 17,460 19,791 22,676 22,171 22,245 19,323 -11.41%
Tax -2,186 -1,930 -2,941 -4,075 -4,409 -4,919 -3,599 -28.25%
NP 13,923 15,530 16,850 18,601 17,762 17,326 15,724 -7.78%
-
NP to SH 13,923 15,530 16,850 18,601 17,762 17,326 15,724 -7.78%
-
Tax Rate 13.57% 11.05% 14.86% 17.97% 19.89% 22.11% 18.63% -
Total Cost 204,442 206,631 205,142 208,290 207,889 203,430 199,755 1.55%
-
Net Worth 148,096 147,842 147,915 144,180 140,224 143,871 138,931 4.34%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div 7,210 7,210 10,798 10,798 7,193 7,193 5,393 21.33%
Div Payout % 51.79% 46.43% 64.08% 58.05% 40.50% 41.52% 34.30% -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 148,096 147,842 147,915 144,180 140,224 143,871 138,931 4.34%
NOSH 180,606 180,295 180,384 180,226 179,774 179,839 180,430 0.06%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 6.38% 6.99% 7.59% 8.20% 7.87% 7.85% 7.30% -
ROE 9.40% 10.50% 11.39% 12.90% 12.67% 12.04% 11.32% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 120.91 123.22 123.07 125.89 125.52 122.75 119.43 0.82%
EPS 7.71 8.61 9.34 10.32 9.88 9.63 8.71 -7.80%
DPS 4.00 4.00 6.00 6.00 4.00 4.00 3.00 21.12%
NAPS 0.82 0.82 0.82 0.80 0.78 0.80 0.77 4.27%
Adjusted Per Share Value based on latest NOSH - 180,226
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 77.56 78.91 78.85 80.59 80.15 78.41 76.54 0.88%
EPS 4.95 5.52 5.99 6.61 6.31 6.15 5.59 -7.77%
DPS 2.56 2.56 3.84 3.84 2.56 2.56 1.92 21.12%
NAPS 0.526 0.5251 0.5254 0.5121 0.4981 0.511 0.4935 4.33%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.64 0.60 0.60 0.63 0.62 0.59 0.57 -
P/RPS 0.53 0.49 0.49 0.50 0.49 0.48 0.48 6.82%
P/EPS 8.30 6.97 6.42 6.10 6.28 6.12 6.54 17.20%
EY 12.05 14.36 15.57 16.38 15.94 16.33 15.29 -14.66%
DY 6.25 6.67 10.00 9.52 6.45 6.78 5.26 12.17%
P/NAPS 0.78 0.73 0.73 0.79 0.79 0.74 0.74 3.56%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 29/05/12 21/02/12 25/11/11 12/08/11 23/05/11 14/02/11 18/11/10 -
Price 0.61 0.69 0.60 0.60 0.62 0.63 0.57 -
P/RPS 0.50 0.56 0.49 0.48 0.49 0.51 0.48 2.75%
P/EPS 7.91 8.01 6.42 5.81 6.28 6.54 6.54 13.50%
EY 12.64 12.48 15.57 17.20 15.94 15.29 15.29 -11.90%
DY 6.56 5.80 10.00 10.00 6.45 6.35 5.26 15.84%
P/NAPS 0.74 0.84 0.73 0.75 0.79 0.79 0.74 0.00%

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