[BPPLAS] QoQ TTM Result on 30-Sep-2016 [#3]

Stock
[BPPLAS] BP PLASTICS HOLDING BHD
Announcement Date
18-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- -11.53%
YoY- 38.95%
Quarter Report
Latest QR
Upcoming QR
BPPLAS's Result
BPPLAS's Financial Summary
View:
Show?
TTM Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 318,357 323,335 324,358 324,644 313,637 302,027 283,516 8.04%
PBT 15,682 20,318 22,868 29,096 31,940 30,401 27,424 -31.12%
Tax -3,533 -4,602 -5,002 -6,780 -6,715 -5,954 -5,344 -24.12%
NP 12,149 15,716 17,866 22,316 25,225 24,447 22,080 -32.87%
-
NP to SH 12,149 15,716 17,866 22,316 25,225 24,447 22,080 -32.87%
-
Tax Rate 22.53% 22.65% 21.87% 23.30% 21.02% 19.58% 19.49% -
Total Cost 306,208 307,619 306,492 302,328 288,412 277,580 261,436 11.12%
-
Net Worth 163,288 165,165 165,165 165,165 167,042 165,165 165,165 -0.75%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 11,261 15,015 15,015 16,891 13,138 15,015 15,015 -17.46%
Div Payout % 92.69% 95.54% 84.04% 75.69% 52.08% 61.42% 68.00% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 163,288 165,165 165,165 165,165 167,042 165,165 165,165 -0.75%
NOSH 187,688 187,688 187,688 187,688 187,688 187,688 187,688 0.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 3.82% 4.86% 5.51% 6.87% 8.04% 8.09% 7.79% -
ROE 7.44% 9.52% 10.82% 13.51% 15.10% 14.80% 13.37% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 169.62 172.27 172.82 172.97 167.11 160.92 151.06 8.03%
EPS 6.47 8.37 9.52 11.89 13.44 13.03 11.76 -32.88%
DPS 6.00 8.00 8.00 9.00 7.00 8.00 8.00 -17.46%
NAPS 0.87 0.88 0.88 0.88 0.89 0.88 0.88 -0.75%
Adjusted Per Share Value based on latest NOSH - 187,688
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 113.08 114.85 115.21 115.31 111.40 107.28 100.70 8.04%
EPS 4.32 5.58 6.35 7.93 8.96 8.68 7.84 -32.81%
DPS 4.00 5.33 5.33 6.00 4.67 5.33 5.33 -17.43%
NAPS 0.58 0.5867 0.5867 0.5867 0.5933 0.5867 0.5867 -0.76%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 1.42 1.38 1.40 1.56 1.58 1.63 1.74 -
P/RPS 0.84 0.80 0.81 0.90 0.95 1.01 1.15 -18.90%
P/EPS 21.94 16.48 14.71 13.12 11.76 12.51 14.79 30.10%
EY 4.56 6.07 6.80 7.62 8.51 7.99 6.76 -23.10%
DY 4.23 5.80 5.71 5.77 4.43 4.91 4.60 -5.44%
P/NAPS 1.63 1.57 1.59 1.77 1.78 1.85 1.98 -12.17%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 22/08/17 26/05/17 24/02/17 18/11/16 12/08/16 20/05/16 15/02/16 -
Price 1.36 1.41 1.48 1.54 1.66 1.60 1.85 -
P/RPS 0.80 0.82 0.86 0.89 0.99 0.99 1.22 -24.54%
P/EPS 21.01 16.84 15.55 12.95 12.35 12.28 15.73 21.30%
EY 4.76 5.94 6.43 7.72 8.10 8.14 6.36 -17.58%
DY 4.41 5.67 5.41 5.84 4.22 5.00 4.32 1.38%
P/NAPS 1.56 1.60 1.68 1.75 1.87 1.82 2.10 -17.99%

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