[BPPLAS] YoY Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[BPPLAS] BP PLASTICS HOLDING BHD
Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -9.36%
YoY- -8.14%
Quarter Report
Latest QR
Upcoming QR
BPPLAS's Result
BPPLAS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 341,424 267,380 289,716 206,076 212,676 227,860 208,280 8.57%
PBT 30,316 18,408 17,012 11,840 12,920 18,324 18,620 8.45%
Tax -7,200 -4,760 -4,292 -3,080 -3,384 -2,360 -4,400 8.54%
NP 23,116 13,648 12,720 8,760 9,536 15,964 14,220 8.42%
-
NP to SH 23,116 13,648 12,720 8,760 9,536 15,964 14,220 8.42%
-
Tax Rate 23.75% 25.86% 25.23% 26.01% 26.19% 12.88% 23.63% -
Total Cost 318,308 253,732 276,996 197,316 203,140 211,896 194,060 8.58%
-
Net Worth 165,165 157,657 150,915 152,581 148,096 140,224 135,342 3.37%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 15,015 - - - - - - -
Div Payout % 64.96% - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 165,165 157,657 150,915 152,581 148,096 140,224 135,342 3.37%
NOSH 187,688 187,688 179,661 179,508 180,606 179,774 180,456 0.65%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 6.77% 5.10% 4.39% 4.25% 4.48% 7.01% 6.83% -
ROE 14.00% 8.66% 8.43% 5.74% 6.44% 11.38% 10.51% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 181.91 142.46 161.26 114.80 117.76 126.75 115.42 7.86%
EPS 12.32 7.36 7.08 4.88 5.28 8.88 7.88 7.72%
DPS 8.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.88 0.84 0.84 0.85 0.82 0.78 0.75 2.69%
Adjusted Per Share Value based on latest NOSH - 179,508
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 121.27 94.97 102.91 73.20 75.54 80.94 73.98 8.57%
EPS 8.21 4.85 4.52 3.11 3.39 5.67 5.05 8.42%
DPS 5.33 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5867 0.56 0.5361 0.542 0.526 0.4981 0.4807 3.37%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 1.63 0.90 0.665 0.59 0.64 0.62 0.62 -
P/RPS 0.90 0.63 0.41 0.51 0.54 0.49 0.54 8.87%
P/EPS 13.23 12.38 9.39 12.09 12.12 6.98 7.87 9.03%
EY 7.56 8.08 10.65 8.27 8.25 14.32 12.71 -8.28%
DY 4.91 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.85 1.07 0.79 0.69 0.78 0.79 0.83 14.27%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 20/05/16 22/05/15 23/05/14 29/05/13 29/05/12 23/05/11 24/05/10 -
Price 1.60 0.94 0.77 0.63 0.61 0.62 0.62 -
P/RPS 0.88 0.66 0.48 0.55 0.52 0.49 0.54 8.47%
P/EPS 12.99 12.93 10.88 12.91 11.55 6.98 7.87 8.70%
EY 7.70 7.74 9.19 7.75 8.66 14.32 12.71 -8.00%
DY 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.82 1.12 0.92 0.74 0.74 0.79 0.83 13.96%

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