[BPPLAS] QoQ TTM Result on 30-Jun-2013 [#2]

Stock
[BPPLAS] BP PLASTICS HOLDING BHD
Announcement Date
19-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 0.92%
YoY- -22.53%
Quarter Report
Latest QR
Upcoming QR
BPPLAS's Result
BPPLAS's Financial Summary
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 261,913 241,003 233,314 217,855 218,634 220,284 218,450 12.87%
PBT 14,877 13,584 12,613 12,817 12,701 12,971 14,898 -0.09%
Tax -3,753 -3,450 -2,995 -3,098 -3,071 -3,147 -2,952 17.37%
NP 11,124 10,134 9,618 9,719 9,630 9,824 11,946 -4.64%
-
NP to SH 11,124 10,134 9,618 9,719 9,630 9,824 11,946 -4.64%
-
Tax Rate 25.23% 25.40% 23.75% 24.17% 24.18% 24.26% 19.81% -
Total Cost 250,789 230,869 223,696 208,136 209,004 210,460 206,504 13.84%
-
Net Worth 150,915 153,172 150,674 157,657 152,581 151,835 151,312 -0.17%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 9,159 9,159 7,368 7,404 3,651 3,651 3,641 85.06%
Div Payout % 82.34% 90.39% 76.62% 76.19% 37.91% 37.17% 30.49% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 150,915 153,172 150,674 157,657 152,581 151,835 151,312 -0.17%
NOSH 179,661 180,202 179,374 187,688 179,508 180,756 180,134 -0.17%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 4.25% 4.20% 4.12% 4.46% 4.40% 4.46% 5.47% -
ROE 7.37% 6.62% 6.38% 6.16% 6.31% 6.47% 7.89% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 145.78 133.74 130.07 116.07 121.80 121.87 121.27 13.06%
EPS 6.19 5.62 5.36 5.18 5.36 5.43 6.63 -4.47%
DPS 5.10 5.08 4.11 3.95 2.02 2.02 2.02 85.52%
NAPS 0.84 0.85 0.84 0.84 0.85 0.84 0.84 0.00%
Adjusted Per Share Value based on latest NOSH - 187,688
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 93.03 85.60 82.87 77.38 77.66 78.24 77.59 12.87%
EPS 3.95 3.60 3.42 3.45 3.42 3.49 4.24 -4.61%
DPS 3.25 3.25 2.62 2.63 1.30 1.30 1.29 85.25%
NAPS 0.5361 0.5441 0.5352 0.56 0.542 0.5393 0.5375 -0.17%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.665 0.65 0.61 0.615 0.59 0.65 0.60 -
P/RPS 0.46 0.49 0.47 0.53 0.48 0.53 0.49 -4.12%
P/EPS 10.74 11.56 11.38 11.88 11.00 11.96 9.05 12.10%
EY 9.31 8.65 8.79 8.42 9.09 8.36 11.05 -10.80%
DY 7.67 7.82 6.73 6.42 3.42 3.11 3.37 73.11%
P/NAPS 0.79 0.76 0.73 0.73 0.69 0.77 0.71 7.38%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 23/05/14 21/02/14 15/11/13 19/08/13 29/05/13 25/02/13 19/11/12 -
Price 0.77 0.65 0.625 0.61 0.63 0.605 0.60 -
P/RPS 0.53 0.49 0.48 0.53 0.52 0.50 0.49 5.37%
P/EPS 12.44 11.56 11.66 11.78 11.74 11.13 9.05 23.65%
EY 8.04 8.65 8.58 8.49 8.52 8.98 11.05 -19.11%
DY 6.62 7.82 6.57 6.47 3.21 3.34 3.37 56.91%
P/NAPS 0.92 0.76 0.74 0.73 0.74 0.72 0.71 18.87%

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