[BPPLAS] QoQ TTM Result on 30-Sep-2010 [#3]

Stock
[BPPLAS] BP PLASTICS HOLDING BHD
Announcement Date
18-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 3.35%
YoY- 15.3%
Quarter Report
Latest QR
Upcoming QR
BPPLAS's Result
BPPLAS's Financial Summary
View:
Show?
TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 226,891 225,651 220,756 215,479 208,581 192,836 175,219 18.85%
PBT 22,676 22,171 22,245 19,323 18,584 20,134 19,501 10.60%
Tax -4,075 -4,409 -4,919 -3,599 -3,370 -3,900 -3,860 3.68%
NP 18,601 17,762 17,326 15,724 15,214 16,234 15,641 12.28%
-
NP to SH 18,601 17,762 17,326 15,724 15,214 16,234 15,641 12.28%
-
Tax Rate 17.97% 19.89% 22.11% 18.63% 18.13% 19.37% 19.79% -
Total Cost 208,290 207,889 203,430 199,755 193,367 176,602 159,578 19.49%
-
Net Worth 144,180 140,224 143,871 138,931 132,946 135,342 131,235 6.49%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 10,798 7,193 7,193 5,393 5,393 5,393 5,393 59.05%
Div Payout % 58.05% 40.50% 41.52% 34.30% 35.45% 33.22% 34.48% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 144,180 140,224 143,871 138,931 132,946 135,342 131,235 6.49%
NOSH 180,226 179,774 179,839 180,430 179,657 180,456 179,774 0.16%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 8.20% 7.87% 7.85% 7.30% 7.29% 8.42% 8.93% -
ROE 12.90% 12.67% 12.04% 11.32% 11.44% 11.99% 11.92% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 125.89 125.52 122.75 119.43 116.10 106.86 97.47 18.65%
EPS 10.32 9.88 9.63 8.71 8.47 9.00 8.70 12.09%
DPS 6.00 4.00 4.00 3.00 3.00 3.00 3.00 58.94%
NAPS 0.80 0.78 0.80 0.77 0.74 0.75 0.73 6.31%
Adjusted Per Share Value based on latest NOSH - 180,430
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 80.59 80.15 78.41 76.54 74.09 68.50 62.24 18.85%
EPS 6.61 6.31 6.15 5.59 5.40 5.77 5.56 12.25%
DPS 3.84 2.56 2.56 1.92 1.92 1.92 1.92 58.94%
NAPS 0.5121 0.4981 0.511 0.4935 0.4722 0.4807 0.4661 6.49%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.63 0.62 0.59 0.57 0.58 0.62 0.56 -
P/RPS 0.50 0.49 0.48 0.48 0.50 0.58 0.57 -8.38%
P/EPS 6.10 6.28 6.12 6.54 6.85 6.89 6.44 -3.56%
EY 16.38 15.94 16.33 15.29 14.60 14.51 15.54 3.58%
DY 9.52 6.45 6.78 5.26 5.17 4.84 5.36 46.81%
P/NAPS 0.79 0.79 0.74 0.74 0.78 0.83 0.77 1.72%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 12/08/11 23/05/11 14/02/11 18/11/10 13/08/10 24/05/10 08/02/10 -
Price 0.60 0.62 0.63 0.57 0.60 0.62 0.61 -
P/RPS 0.48 0.49 0.51 0.48 0.52 0.58 0.63 -16.62%
P/EPS 5.81 6.28 6.54 6.54 7.09 6.89 7.01 -11.79%
EY 17.20 15.94 15.29 15.29 14.11 14.51 14.26 13.35%
DY 10.00 6.45 6.35 5.26 5.00 4.84 4.92 60.66%
P/NAPS 0.75 0.79 0.79 0.74 0.81 0.83 0.84 -7.29%

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