[BPPLAS] QoQ TTM Result on 31-Dec-2010 [#4]

Stock
[BPPLAS] BP PLASTICS HOLDING BHD
Announcement Date
14-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 10.19%
YoY- 10.77%
Quarter Report
Latest QR
Upcoming QR
BPPLAS's Result
BPPLAS's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 221,992 226,891 225,651 220,756 215,479 208,581 192,836 9.83%
PBT 19,791 22,676 22,171 22,245 19,323 18,584 20,134 -1.13%
Tax -2,941 -4,075 -4,409 -4,919 -3,599 -3,370 -3,900 -17.13%
NP 16,850 18,601 17,762 17,326 15,724 15,214 16,234 2.51%
-
NP to SH 16,850 18,601 17,762 17,326 15,724 15,214 16,234 2.51%
-
Tax Rate 14.86% 17.97% 19.89% 22.11% 18.63% 18.13% 19.37% -
Total Cost 205,142 208,290 207,889 203,430 199,755 193,367 176,602 10.49%
-
Net Worth 147,915 144,180 140,224 143,871 138,931 132,946 135,342 6.09%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 10,798 10,798 7,193 7,193 5,393 5,393 5,393 58.79%
Div Payout % 64.08% 58.05% 40.50% 41.52% 34.30% 35.45% 33.22% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 147,915 144,180 140,224 143,871 138,931 132,946 135,342 6.09%
NOSH 180,384 180,226 179,774 179,839 180,430 179,657 180,456 -0.02%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 7.59% 8.20% 7.87% 7.85% 7.30% 7.29% 8.42% -
ROE 11.39% 12.90% 12.67% 12.04% 11.32% 11.44% 11.99% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 123.07 125.89 125.52 122.75 119.43 116.10 106.86 9.86%
EPS 9.34 10.32 9.88 9.63 8.71 8.47 9.00 2.50%
DPS 6.00 6.00 4.00 4.00 3.00 3.00 3.00 58.67%
NAPS 0.82 0.80 0.78 0.80 0.77 0.74 0.75 6.12%
Adjusted Per Share Value based on latest NOSH - 179,839
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 78.85 80.59 80.15 78.41 76.54 74.09 68.50 9.82%
EPS 5.99 6.61 6.31 6.15 5.59 5.40 5.77 2.52%
DPS 3.84 3.84 2.56 2.56 1.92 1.92 1.92 58.67%
NAPS 0.5254 0.5121 0.4981 0.511 0.4935 0.4722 0.4807 6.10%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.60 0.63 0.62 0.59 0.57 0.58 0.62 -
P/RPS 0.49 0.50 0.49 0.48 0.48 0.50 0.58 -10.62%
P/EPS 6.42 6.10 6.28 6.12 6.54 6.85 6.89 -4.59%
EY 15.57 16.38 15.94 16.33 15.29 14.60 14.51 4.80%
DY 10.00 9.52 6.45 6.78 5.26 5.17 4.84 62.14%
P/NAPS 0.73 0.79 0.79 0.74 0.74 0.78 0.83 -8.19%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 25/11/11 12/08/11 23/05/11 14/02/11 18/11/10 13/08/10 24/05/10 -
Price 0.60 0.60 0.62 0.63 0.57 0.60 0.62 -
P/RPS 0.49 0.48 0.49 0.51 0.48 0.52 0.58 -10.62%
P/EPS 6.42 5.81 6.28 6.54 6.54 7.09 6.89 -4.59%
EY 15.57 17.20 15.94 15.29 15.29 14.11 14.51 4.80%
DY 10.00 10.00 6.45 6.35 5.26 5.00 4.84 62.14%
P/NAPS 0.73 0.75 0.79 0.79 0.74 0.81 0.83 -8.19%

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