[BPPLAS] YoY Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[BPPLAS] BP PLASTICS HOLDING BHD
Announcement Date
15-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 1.92%
YoY- -2.71%
Quarter Report
Latest QR
Upcoming QR
BPPLAS's Result
BPPLAS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 324,761 269,848 285,708 234,192 216,817 221,765 220,117 6.69%
PBT 26,117 23,886 13,890 13,134 13,614 17,029 20,302 4.28%
Tax -7,426 -5,512 -3,453 -3,181 -3,384 -2,021 -4,658 8.07%
NP 18,690 18,374 10,437 9,953 10,230 15,008 15,644 3.00%
-
NP to SH 18,690 18,374 10,437 9,953 10,230 15,008 15,644 3.00%
-
Tax Rate 28.43% 23.08% 24.86% 24.22% 24.86% 11.87% 22.94% -
Total Cost 306,070 251,473 275,270 224,238 206,586 206,757 204,473 6.94%
-
Net Worth 165,165 157,657 152,173 151,098 151,278 147,678 138,777 2.94%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 15,015 12,512 7,333 4,796 4,802 4,802 - -
Div Payout % 80.33% 68.10% 70.26% 48.19% 46.94% 32.00% - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 165,165 157,657 152,173 151,098 151,278 147,678 138,777 2.94%
NOSH 187,688 187,688 183,342 179,879 180,093 180,096 180,230 0.67%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 5.76% 6.81% 3.65% 4.25% 4.72% 6.77% 7.11% -
ROE 11.32% 11.65% 6.86% 6.59% 6.76% 10.16% 11.27% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 173.03 143.77 155.83 130.19 120.39 123.14 122.13 5.97%
EPS 9.96 9.83 5.69 5.53 5.68 8.33 8.68 2.31%
DPS 8.00 6.67 4.00 2.67 2.67 2.67 0.00 -
NAPS 0.88 0.84 0.83 0.84 0.84 0.82 0.77 2.24%
Adjusted Per Share Value based on latest NOSH - 179,374
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 115.36 95.85 101.48 83.18 77.01 78.77 78.19 6.69%
EPS 6.64 6.53 3.71 3.54 3.63 5.33 5.56 2.99%
DPS 5.33 4.44 2.60 1.70 1.71 1.71 0.00 -
NAPS 0.5867 0.56 0.5405 0.5367 0.5373 0.5246 0.4929 2.94%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.56 1.21 0.92 0.61 0.60 0.60 0.57 -
P/RPS 0.90 0.84 0.59 0.47 0.50 0.49 0.47 11.42%
P/EPS 15.67 12.36 16.16 11.02 10.56 7.20 6.57 15.57%
EY 6.38 8.09 6.19 9.07 9.47 13.89 15.23 -13.48%
DY 5.13 5.51 4.35 4.37 4.44 4.44 0.00 -
P/NAPS 1.77 1.44 1.11 0.73 0.71 0.73 0.74 15.62%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 18/11/16 13/11/15 14/11/14 15/11/13 19/11/12 25/11/11 18/11/10 -
Price 1.54 1.52 0.905 0.625 0.60 0.60 0.57 -
P/RPS 0.89 1.06 0.58 0.48 0.50 0.49 0.47 11.21%
P/EPS 15.46 15.53 15.90 11.30 10.56 7.20 6.57 15.31%
EY 6.47 6.44 6.29 8.85 9.47 13.89 15.23 -13.28%
DY 5.19 4.39 4.42 4.27 4.44 4.44 0.00 -
P/NAPS 1.75 1.81 1.09 0.74 0.71 0.73 0.74 15.41%

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