[BPPLAS] YoY Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[BPPLAS] BP PLASTICS HOLDING BHD
Announcement Date
21-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 35.24%
YoY- 4.46%
Quarter Report
Latest QR
Upcoming QR
BPPLAS's Result
BPPLAS's Financial Summary
View:
Show?
Cumulative Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 324,358 283,458 283,962 241,004 220,284 222,161 220,756 6.61%
PBT 22,869 27,423 13,478 13,550 12,972 17,459 22,117 0.55%
Tax -5,002 -5,344 -3,371 -3,449 -3,307 -1,930 -4,985 0.05%
NP 17,867 22,079 10,107 10,101 9,665 15,529 17,132 0.70%
-
NP to SH 17,867 22,079 10,107 10,096 9,665 15,529 17,132 0.70%
-
Tax Rate 21.87% 19.49% 25.01% 25.45% 25.49% 11.05% 22.54% -
Total Cost 306,491 261,379 273,855 230,903 210,619 206,632 203,624 7.04%
-
Net Worth 165,165 164,656 154,642 152,969 151,400 147,723 144,083 2.29%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 15,015 14,968 11,045 8,998 7,209 7,206 7,204 13.00%
Div Payout % 84.04% 67.80% 109.29% 89.13% 74.59% 46.40% 42.05% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 165,165 164,656 154,642 152,969 151,400 147,723 144,083 2.29%
NOSH 187,688 187,110 184,098 179,964 180,238 180,150 180,103 0.68%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 5.51% 7.79% 3.56% 4.19% 4.39% 6.99% 7.76% -
ROE 10.82% 13.41% 6.54% 6.60% 6.38% 10.51% 11.89% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 172.82 151.49 154.24 133.92 122.22 123.32 122.57 5.88%
EPS 9.52 11.80 5.49 5.61 5.37 8.62 9.51 0.01%
DPS 8.00 8.00 6.00 5.00 4.00 4.00 4.00 12.23%
NAPS 0.88 0.88 0.84 0.85 0.84 0.82 0.80 1.59%
Adjusted Per Share Value based on latest NOSH - 180,202
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 115.84 101.23 101.41 86.07 78.67 79.34 78.84 6.61%
EPS 6.38 7.89 3.61 3.61 3.45 5.55 6.12 0.69%
DPS 5.36 5.35 3.94 3.21 2.57 2.57 2.57 13.02%
NAPS 0.5899 0.5881 0.5523 0.5463 0.5407 0.5276 0.5146 2.30%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 1.40 1.74 0.755 0.65 0.65 0.60 0.59 -
P/RPS 0.81 1.15 0.49 0.49 0.53 0.49 0.48 9.10%
P/EPS 14.71 14.75 13.75 11.59 12.12 6.96 6.20 15.47%
EY 6.80 6.78 7.27 8.63 8.25 14.37 16.12 -13.38%
DY 5.71 4.60 7.95 7.69 6.15 6.67 6.78 -2.81%
P/NAPS 1.59 1.98 0.90 0.76 0.77 0.73 0.74 13.58%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 24/02/17 15/02/16 13/02/15 21/02/14 25/02/13 21/02/12 14/02/11 -
Price 1.48 1.85 0.88 0.65 0.605 0.69 0.63 -
P/RPS 0.86 1.22 0.57 0.49 0.50 0.56 0.51 9.09%
P/EPS 15.55 15.68 16.03 11.59 11.28 8.00 6.62 15.28%
EY 6.43 6.38 6.24 8.63 8.86 12.49 15.10 -13.25%
DY 5.41 4.32 6.82 7.69 6.61 5.80 6.35 -2.63%
P/NAPS 1.68 2.10 1.05 0.76 0.72 0.84 0.79 13.38%

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