[BPPLAS] QoQ TTM Result on 31-Mar-2010 [#1]

Stock
[BPPLAS] BP PLASTICS HOLDING BHD
Announcement Date
24-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 3.79%
YoY- 54.32%
Quarter Report
Latest QR
Upcoming QR
BPPLAS's Result
BPPLAS's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 220,756 215,479 208,581 192,836 175,219 163,108 181,680 13.82%
PBT 22,245 19,323 18,584 20,134 19,501 18,760 16,099 23.98%
Tax -4,919 -3,599 -3,370 -3,900 -3,860 -5,122 -4,587 4.75%
NP 17,326 15,724 15,214 16,234 15,641 13,638 11,512 31.23%
-
NP to SH 17,326 15,724 15,214 16,234 15,641 13,638 11,512 31.23%
-
Tax Rate 22.11% 18.63% 18.13% 19.37% 19.79% 27.30% 28.49% -
Total Cost 203,430 199,755 193,367 176,602 159,578 149,470 170,168 12.60%
-
Net Worth 143,871 138,931 132,946 135,342 131,235 124,364 124,379 10.16%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 7,193 5,393 5,393 5,393 5,393 3,614 3,614 58.02%
Div Payout % 41.52% 34.30% 35.45% 33.22% 34.48% 26.50% 31.40% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 143,871 138,931 132,946 135,342 131,235 124,364 124,379 10.16%
NOSH 179,839 180,430 179,657 180,456 179,774 180,239 180,259 -0.15%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 7.85% 7.30% 7.29% 8.42% 8.93% 8.36% 6.34% -
ROE 12.04% 11.32% 11.44% 11.99% 11.92% 10.97% 9.26% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 122.75 119.43 116.10 106.86 97.47 90.50 100.79 14.00%
EPS 9.63 8.71 8.47 9.00 8.70 7.57 6.39 31.34%
DPS 4.00 3.00 3.00 3.00 3.00 2.00 2.00 58.53%
NAPS 0.80 0.77 0.74 0.75 0.73 0.69 0.69 10.33%
Adjusted Per Share Value based on latest NOSH - 180,456
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 78.41 76.54 74.09 68.50 62.24 57.94 64.53 13.82%
EPS 6.15 5.59 5.40 5.77 5.56 4.84 4.09 31.15%
DPS 2.56 1.92 1.92 1.92 1.92 1.28 1.28 58.53%
NAPS 0.511 0.4935 0.4722 0.4807 0.4661 0.4417 0.4418 10.15%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.59 0.57 0.58 0.62 0.56 0.57 0.41 -
P/RPS 0.48 0.48 0.50 0.58 0.57 0.63 0.41 11.04%
P/EPS 6.12 6.54 6.85 6.89 6.44 7.53 6.42 -3.13%
EY 16.33 15.29 14.60 14.51 15.54 13.27 15.58 3.17%
DY 6.78 5.26 5.17 4.84 5.36 3.51 4.88 24.43%
P/NAPS 0.74 0.74 0.78 0.83 0.77 0.83 0.59 16.25%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 14/02/11 18/11/10 13/08/10 24/05/10 08/02/10 11/11/09 19/08/09 -
Price 0.63 0.57 0.60 0.62 0.61 0.58 0.54 -
P/RPS 0.51 0.48 0.52 0.58 0.63 0.64 0.54 -3.72%
P/EPS 6.54 6.54 7.09 6.89 7.01 7.67 8.46 -15.72%
EY 15.29 15.29 14.11 14.51 14.26 13.05 11.83 18.59%
DY 6.35 5.26 5.00 4.84 4.92 3.45 3.70 43.20%
P/NAPS 0.79 0.74 0.81 0.83 0.84 0.84 0.78 0.85%

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