[BPPLAS] QoQ TTM Result on 31-Dec-2009 [#4]

Stock
[BPPLAS] BP PLASTICS HOLDING BHD
Announcement Date
08-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 14.69%
YoY- 33.27%
Quarter Report
Latest QR
Upcoming QR
BPPLAS's Result
BPPLAS's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 215,479 208,581 192,836 175,219 163,108 181,680 200,407 4.94%
PBT 19,323 18,584 20,134 19,501 18,760 16,099 14,773 19.58%
Tax -3,599 -3,370 -3,900 -3,860 -5,122 -4,587 -4,253 -10.52%
NP 15,724 15,214 16,234 15,641 13,638 11,512 10,520 30.69%
-
NP to SH 15,724 15,214 16,234 15,641 13,638 11,512 10,520 30.69%
-
Tax Rate 18.63% 18.13% 19.37% 19.79% 27.30% 28.49% 28.79% -
Total Cost 199,755 193,367 176,602 159,578 149,470 170,168 189,887 3.43%
-
Net Worth 138,931 132,946 135,342 131,235 124,364 124,379 121,008 9.63%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 5,393 5,393 5,393 5,393 3,614 3,614 3,614 30.55%
Div Payout % 34.30% 35.45% 33.22% 34.48% 26.50% 31.40% 34.36% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 138,931 132,946 135,342 131,235 124,364 124,379 121,008 9.63%
NOSH 180,430 179,657 180,456 179,774 180,239 180,259 180,609 -0.06%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 7.30% 7.29% 8.42% 8.93% 8.36% 6.34% 5.25% -
ROE 11.32% 11.44% 11.99% 11.92% 10.97% 9.26% 8.69% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 119.43 116.10 106.86 97.47 90.50 100.79 110.96 5.02%
EPS 8.71 8.47 9.00 8.70 7.57 6.39 5.82 30.80%
DPS 3.00 3.00 3.00 3.00 2.00 2.00 2.00 31.00%
NAPS 0.77 0.74 0.75 0.73 0.69 0.69 0.67 9.70%
Adjusted Per Share Value based on latest NOSH - 179,774
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 76.54 74.09 68.50 62.24 57.94 64.53 71.18 4.95%
EPS 5.59 5.40 5.77 5.56 4.84 4.09 3.74 30.69%
DPS 1.92 1.92 1.92 1.92 1.28 1.28 1.28 31.00%
NAPS 0.4935 0.4722 0.4807 0.4661 0.4417 0.4418 0.4298 9.64%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.57 0.58 0.62 0.56 0.57 0.41 0.50 -
P/RPS 0.48 0.50 0.58 0.57 0.63 0.41 0.45 4.39%
P/EPS 6.54 6.85 6.89 6.44 7.53 6.42 8.58 -16.54%
EY 15.29 14.60 14.51 15.54 13.27 15.58 11.65 19.85%
DY 5.26 5.17 4.84 5.36 3.51 4.88 4.00 20.00%
P/NAPS 0.74 0.78 0.83 0.77 0.83 0.59 0.75 -0.89%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 18/11/10 13/08/10 24/05/10 08/02/10 11/11/09 19/08/09 26/05/09 -
Price 0.57 0.60 0.62 0.61 0.58 0.54 0.46 -
P/RPS 0.48 0.52 0.58 0.63 0.64 0.54 0.41 11.06%
P/EPS 6.54 7.09 6.89 7.01 7.67 8.46 7.90 -11.82%
EY 15.29 14.11 14.51 14.26 13.05 11.83 12.66 13.39%
DY 5.26 5.00 4.84 4.92 3.45 3.70 4.35 13.48%
P/NAPS 0.74 0.81 0.83 0.84 0.84 0.78 0.69 4.76%

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