[BPPLAS] QoQ TTM Result on 31-Mar-2015 [#1]

Stock
[BPPLAS] BP PLASTICS HOLDING BHD
Announcement Date
22-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 2.3%
YoY- -7.06%
Quarter Report
Latest QR
Upcoming QR
BPPLAS's Result
BPPLAS's Financial Summary
View:
Show?
TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 283,516 272,125 270,096 278,379 283,963 279,641 281,776 0.41%
PBT 27,424 20,976 14,764 13,827 13,478 14,149 15,628 45.33%
Tax -5,344 -4,915 -3,247 -3,488 -3,371 -3,654 -3,960 22.05%
NP 22,080 16,061 11,517 10,339 10,107 10,495 11,668 52.81%
-
NP to SH 22,080 16,061 11,517 10,339 10,107 10,495 11,668 52.81%
-
Tax Rate 19.49% 23.43% 21.99% 25.23% 25.01% 25.83% 25.34% -
Total Cost 261,436 256,064 258,579 268,040 273,856 269,146 270,108 -2.14%
-
Net Worth 165,165 157,657 159,534 157,657 157,657 152,173 155,568 4.06%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 15,015 15,015 15,015 14,811 11,057 10,832 10,832 24.24%
Div Payout % 68.00% 93.49% 130.37% 143.26% 109.40% 103.22% 92.84% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 165,165 157,657 159,534 157,657 157,657 152,173 155,568 4.06%
NOSH 187,688 187,688 187,688 187,688 187,688 183,342 180,893 2.48%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 7.79% 5.90% 4.26% 3.71% 3.56% 3.75% 4.14% -
ROE 13.37% 10.19% 7.22% 6.56% 6.41% 6.90% 7.50% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 151.06 144.99 143.91 148.32 151.30 152.52 155.77 -2.02%
EPS 11.76 8.56 6.14 5.51 5.39 5.72 6.45 49.08%
DPS 8.00 8.00 8.00 7.89 5.89 5.91 6.00 21.07%
NAPS 0.88 0.84 0.85 0.84 0.84 0.83 0.86 1.54%
Adjusted Per Share Value based on latest NOSH - 187,688
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 100.70 96.66 95.94 98.88 100.86 99.33 100.09 0.40%
EPS 7.84 5.70 4.09 3.67 3.59 3.73 4.14 52.88%
DPS 5.33 5.33 5.33 5.26 3.93 3.85 3.85 24.14%
NAPS 0.5867 0.56 0.5667 0.56 0.56 0.5405 0.5526 4.06%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.74 1.21 0.90 0.90 0.755 0.92 0.75 -
P/RPS 1.15 0.83 0.63 0.61 0.50 0.60 0.48 78.76%
P/EPS 14.79 14.14 14.67 16.34 14.02 16.07 11.63 17.32%
EY 6.76 7.07 6.82 6.12 7.13 6.22 8.60 -14.79%
DY 4.60 6.61 8.89 8.77 7.80 6.42 8.00 -30.78%
P/NAPS 1.98 1.44 1.06 1.07 0.90 1.11 0.87 72.76%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 15/02/16 13/11/15 14/08/15 22/05/15 13/02/15 14/11/14 15/08/14 -
Price 1.85 1.52 0.97 0.94 0.88 0.905 0.965 -
P/RPS 1.22 1.05 0.67 0.63 0.58 0.59 0.62 56.83%
P/EPS 15.73 17.76 15.81 17.06 16.34 15.81 14.96 3.39%
EY 6.36 5.63 6.33 5.86 6.12 6.33 6.68 -3.21%
DY 4.32 5.26 8.25 8.40 6.69 6.53 6.22 -21.52%
P/NAPS 2.10 1.81 1.14 1.12 1.05 1.09 1.12 51.88%

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