[BPPLAS] YoY TTM Result on 30-Jun-2011 [#2]

Stock
[BPPLAS] BP PLASTICS HOLDING BHD
Announcement Date
12-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 4.72%
YoY- 22.26%
Quarter Report
Latest QR
Upcoming QR
BPPLAS's Result
BPPLAS's Financial Summary
View:
Show?
TTM Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 281,776 217,855 216,156 226,891 208,581 181,680 244,870 2.36%
PBT 15,628 12,817 14,981 22,676 18,584 16,099 19,362 -3.50%
Tax -3,960 -3,098 -2,436 -4,075 -3,370 -4,587 -3,914 0.19%
NP 11,668 9,719 12,545 18,601 15,214 11,512 15,448 -4.56%
-
NP to SH 11,668 9,719 12,545 18,601 15,214 11,512 15,448 -4.56%
-
Tax Rate 25.34% 24.17% 16.26% 17.97% 18.13% 28.49% 20.21% -
Total Cost 270,108 208,136 203,611 208,290 193,367 170,168 229,422 2.75%
-
Net Worth 155,568 157,657 149,471 144,180 132,946 124,379 0 -
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 10,832 7,404 3,605 10,798 5,393 3,614 3,606 20.10%
Div Payout % 92.84% 76.19% 28.74% 58.05% 35.45% 31.40% 23.35% -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 155,568 157,657 149,471 144,180 132,946 124,379 0 -
NOSH 180,893 187,688 180,086 180,226 179,657 180,259 120,151 7.05%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 4.14% 4.46% 5.80% 8.20% 7.29% 6.34% 6.31% -
ROE 7.50% 6.16% 8.39% 12.90% 11.44% 9.26% 0.00% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 155.77 116.07 120.03 125.89 116.10 100.79 203.80 -4.37%
EPS 6.45 5.18 6.97 10.32 8.47 6.39 12.86 -10.85%
DPS 6.00 3.95 2.00 6.00 3.00 2.00 3.00 12.24%
NAPS 0.86 0.84 0.83 0.80 0.74 0.69 0.00 -
Adjusted Per Share Value based on latest NOSH - 180,226
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 100.09 77.38 76.78 80.59 74.09 64.53 86.98 2.36%
EPS 4.14 3.45 4.46 6.61 5.40 4.09 5.49 -4.59%
DPS 3.85 2.63 1.28 3.84 1.92 1.28 1.28 20.13%
NAPS 0.5526 0.56 0.5309 0.5121 0.4722 0.4418 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 0.75 0.615 0.63 0.63 0.58 0.41 0.71 -
P/RPS 0.48 0.53 0.52 0.50 0.50 0.41 0.35 5.40%
P/EPS 11.63 11.88 9.04 6.10 6.85 6.42 5.52 13.21%
EY 8.60 8.42 11.06 16.38 14.60 15.58 18.11 -11.66%
DY 8.00 6.42 3.17 9.52 5.17 4.88 4.23 11.19%
P/NAPS 0.87 0.73 0.76 0.79 0.78 0.59 0.00 -
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 15/08/14 19/08/13 27/08/12 12/08/11 13/08/10 19/08/09 22/08/08 -
Price 0.965 0.61 0.63 0.60 0.60 0.54 0.43 -
P/RPS 0.62 0.53 0.52 0.48 0.52 0.54 0.21 19.76%
P/EPS 14.96 11.78 9.04 5.81 7.09 8.46 3.34 28.37%
EY 6.68 8.49 11.06 17.20 14.11 11.83 29.90 -22.09%
DY 6.22 6.47 3.17 10.00 5.00 3.70 6.98 -1.90%
P/NAPS 1.12 0.73 0.76 0.75 0.81 0.78 0.00 -

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