[BPPLAS] YoY Annualized Quarter Result on 31-Mar-2014 [#1]

Stock
[BPPLAS] BP PLASTICS HOLDING BHD
Announcement Date
23-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 25.99%
YoY- 45.21%
Quarter Report
Latest QR
Upcoming QR
BPPLAS's Result
BPPLAS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 337,332 341,424 267,380 289,716 206,076 212,676 227,860 6.75%
PBT 20,116 30,316 18,408 17,012 11,840 12,920 18,324 1.56%
Tax -5,600 -7,200 -4,760 -4,292 -3,080 -3,384 -2,360 15.47%
NP 14,516 23,116 13,648 12,720 8,760 9,536 15,964 -1.57%
-
NP to SH 14,516 23,116 13,648 12,720 8,760 9,536 15,964 -1.57%
-
Tax Rate 27.84% 23.75% 25.86% 25.23% 26.01% 26.19% 12.88% -
Total Cost 322,816 318,308 253,732 276,996 197,316 203,140 211,896 7.26%
-
Net Worth 165,165 165,165 157,657 150,915 152,581 148,096 140,224 2.76%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div 15,015 15,015 - - - - - -
Div Payout % 103.44% 64.96% - - - - - -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 165,165 165,165 157,657 150,915 152,581 148,096 140,224 2.76%
NOSH 187,688 187,688 187,688 179,661 179,508 180,606 179,774 0.71%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 4.30% 6.77% 5.10% 4.39% 4.25% 4.48% 7.01% -
ROE 8.79% 14.00% 8.66% 8.43% 5.74% 6.44% 11.38% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 179.73 181.91 142.46 161.26 114.80 117.76 126.75 5.98%
EPS 7.72 12.32 7.36 7.08 4.88 5.28 8.88 -2.30%
DPS 8.00 8.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.88 0.88 0.84 0.84 0.85 0.82 0.78 2.02%
Adjusted Per Share Value based on latest NOSH - 179,661
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 119.82 121.27 94.97 102.91 73.20 75.54 80.94 6.75%
EPS 5.16 8.21 4.85 4.52 3.11 3.39 5.67 -1.55%
DPS 5.33 5.33 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5867 0.5867 0.56 0.5361 0.542 0.526 0.4981 2.76%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 1.38 1.63 0.90 0.665 0.59 0.64 0.62 -
P/RPS 0.77 0.90 0.63 0.41 0.51 0.54 0.49 7.81%
P/EPS 17.84 13.23 12.38 9.39 12.09 12.12 6.98 16.91%
EY 5.60 7.56 8.08 10.65 8.27 8.25 14.32 -14.47%
DY 5.80 4.91 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.57 1.85 1.07 0.79 0.69 0.78 0.79 12.11%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 26/05/17 20/05/16 22/05/15 23/05/14 29/05/13 29/05/12 23/05/11 -
Price 1.41 1.60 0.94 0.77 0.63 0.61 0.62 -
P/RPS 0.78 0.88 0.66 0.48 0.55 0.52 0.49 8.04%
P/EPS 18.23 12.99 12.93 10.88 12.91 11.55 6.98 17.33%
EY 5.49 7.70 7.74 9.19 7.75 8.66 14.32 -14.75%
DY 5.67 5.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.60 1.82 1.12 0.92 0.74 0.74 0.79 12.46%

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