[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

Q2.pdf

BPPLAS's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
TTM Result
Revenue	281,776	217,855	216,156	226,891	208,581	181,680	244,870	2.36%
YoY %	29.34%	0.79%	-4.73%	8.78%	14.81%	-25.81%	-	-
Horiz. %	115.07%	88.97%	88.27%	92.66%	85.18%	74.19%	100.00%	-
PBT	15,628	12,817	14,981	22,676	18,584	16,099	19,362	-3.50%
YoY %	21.93%	-14.44%	-33.93%	22.02%	15.44%	-16.85%	-	-
Horiz. %	80.71%	66.20%	77.37%	117.12%	95.98%	83.15%	100.00%	-
Tax	-3,960	-3,098	-2,436	-4,075	-3,370	-4,587	-3,914	0.19%
YoY %	-27.82%	-27.18%	40.22%	-20.92%	26.53%	-17.19%	-	-
Horiz. %	101.18%	79.15%	62.24%	104.11%	86.10%	117.19%	100.00%	-
NP	11,668	9,719	12,545	18,601	15,214	11,512	15,448	-4.56%
YoY %	20.05%	-22.53%	-32.56%	22.26%	32.16%	-25.48%	-	-
Horiz. %	75.53%	62.91%	81.21%	120.41%	98.49%	74.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	11,668	9,719	12,545	18,601	15,214	11,512	15,448	-4.56%
YoY %	20.05%	-22.53%	-32.56%	22.26%	32.16%	-25.48%	-	-
Horiz. %	75.53%	62.91%	81.21%	120.41%	98.49%	74.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.34%	24.17%	16.26%	17.97%	18.13%	28.49%	20.21%	-
YoY %	4.84%	48.65%	-9.52%	-0.88%	-36.36%	40.97%	-	-
Horiz. %	125.38%	119.59%	80.46%	88.92%	89.71%	140.97%	100.00%	-
Total Cost	270,108	208,136	203,611	208,290	193,367	170,168	229,422	2.75%
YoY %	29.77%	2.22%	-2.25%	7.72%	13.63%	-25.83%	-	-
Horiz. %	117.73%	90.72%	88.75%	90.79%	84.28%	74.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	155,568	157,657	149,471	144,180	132,946	124,379	0	-
YoY %	-1.33%	5.48%	3.67%	8.45%	6.89%	0.00%	-	-
Horiz. %	125.08%	126.76%	120.17%	115.92%	106.89%	100.00%	-	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Dividend
Div	10,832	7,404	3,605	10,798	5,393	3,614	3,606	20.10%
YoY %	46.30%	105.38%	-66.61%	100.22%	49.23%	0.22%	-	-
Horiz. %	300.39%	205.32%	99.97%	299.45%	149.56%	100.22%	100.00%	-
Div Payout %	92.84%	76.19%	28.74%	58.05%	35.45%	31.40%	23.35%	-
YoY %	21.85%	165.10%	-50.49%	63.75%	12.90%	34.48%	-	-
Horiz. %	397.60%	326.30%	123.08%	248.61%	151.82%	134.48%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Equity
Net Worth	155,568	157,657	149,471	144,180	132,946	124,379	0	-
YoY %	-1.33%	5.48%	3.67%	8.45%	6.89%	0.00%	-	-
Horiz. %	125.08%	126.76%	120.17%	115.92%	106.89%	100.00%	-	-
NOSH	180,893	187,688	180,086	180,226	179,657	180,259	120,151	7.05%
YoY %	-3.62%	4.22%	-0.08%	0.32%	-0.33%	50.03%	-	-
Horiz. %	150.55%	156.21%	149.88%	150.00%	149.53%	150.03%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Ratio Analysis
NP Margin	4.14%	4.46%	5.80%	8.20%	7.29%	6.34%	6.31%	-
YoY %	-7.17%	-23.10%	-29.27%	12.48%	14.98%	0.48%	-	-
Horiz. %	65.61%	70.68%	91.92%	129.95%	115.53%	100.48%	100.00%	-
ROE	7.50%	6.16%	8.39%	12.90%	11.44%	9.26%	0.00%	-
YoY %	21.75%	-26.58%	-34.96%	12.76%	23.54%	0.00%	-	-
Horiz. %	80.99%	66.52%	90.60%	139.31%	123.54%	100.00%	-	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Per Share
RPS	155.77	116.07	120.03	125.89	116.10	100.79	203.80	-4.37%
YoY %	34.20%	-3.30%	-4.65%	8.43%	15.19%	-50.54%	-	-
Horiz. %	76.43%	56.95%	58.90%	61.77%	56.97%	49.46%	100.00%	-
EPS	6.45	5.18	6.97	10.32	8.47	6.39	12.86	-10.85%
YoY %	24.52%	-25.68%	-32.46%	21.84%	32.55%	-50.31%	-	-
Horiz. %	50.16%	40.28%	54.20%	80.25%	65.86%	49.69%	100.00%	-
DPS	6.00	3.95	2.00	6.00	3.00	2.00	3.00	12.24%
YoY %	51.90%	97.50%	-66.67%	100.00%	50.00%	-33.33%	-	-
Horiz. %	200.00%	131.67%	66.67%	200.00%	100.00%	66.67%	100.00%	-
NAPS	0.86	0.84	0.83	0.80	0.74	0.69	0.00	-
YoY %	2.38%	1.20%	3.75%	8.11%	7.25%	0.00%	-	-
Horiz. %	124.64%	121.74%	120.29%	115.94%	107.25%	100.00%	-	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 180,226
RPS	100.63	77.81	77.20	81.03	74.49	64.89	87.45	2.36%
YoY %	29.33%	0.79%	-4.73%	8.78%	14.79%	-25.80%	-	-
Horiz. %	115.07%	88.98%	88.28%	92.66%	85.18%	74.20%	100.00%	-
EPS	4.17	3.47	4.48	6.64	5.43	4.11	5.52	-4.56%
YoY %	20.17%	-22.54%	-32.53%	22.28%	32.12%	-25.54%	-	-
Horiz. %	75.54%	62.86%	81.16%	120.29%	98.37%	74.46%	100.00%	-
DPS	3.87	2.64	1.29	3.86	1.93	1.29	1.29	20.08%
YoY %	46.59%	104.65%	-66.58%	100.00%	49.61%	0.00%	-	-
Horiz. %	300.00%	204.65%	100.00%	299.22%	149.61%	100.00%	100.00%	-
NAPS	0.5556	0.5631	0.5338	0.5149	0.4748	0.4442	0.00	-
YoY %	-1.33%	5.49%	3.67%	8.45%	6.89%	0.00%	-	-
Horiz. %	125.08%	126.77%	120.17%	115.92%	106.89%	100.00%	-	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	-9.43%	1.92%	4.00%	0.00%	21.95%	17.14%	-	-
Horiz. %	137.14%	151.43%	148.57%	142.86%	142.86%	117.14%	100.00%	-
P/EPS	11.63	11.88	9.04	6.10	6.85	6.42	5.52	13.21%
YoY %	-2.10%	31.42%	48.20%	-10.95%	6.70%	16.30%	-	-
Horiz. %	210.69%	215.22%	163.77%	110.51%	124.09%	116.30%	100.00%	-
EY	8.60	8.42	11.06	16.38	14.60	15.58	18.11	-11.66%
YoY %	2.14%	-23.87%	-32.48%	12.19%	-6.29%	-13.97%	-	-
Horiz. %	47.49%	46.49%	61.07%	90.45%	80.62%	86.03%	100.00%	-
DY	8.00	6.42	3.17	9.52	5.17	4.88	4.23	11.19%
YoY %	24.61%	102.52%	-66.70%	84.14%	5.94%	15.37%	-	-
Horiz. %	189.13%	151.77%	74.94%	225.06%	122.22%	115.37%	100.00%	-
P/NAPS	0.87	0.73	0.76	0.79	0.78	0.59	0.00	-
YoY %	19.18%	-3.95%	-3.80%	1.28%	32.20%	0.00%	-	-
Horiz. %	147.46%	123.73%	128.81%	133.90%	132.20%	100.00%	-	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Price Multiplier on Announcement Date
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%
YoY %	16.98%	1.92%	8.33%	-7.69%	-3.70%	157.14%	-	-
Horiz. %	295.24%	252.38%	247.62%	228.57%	247.62%	257.14%	100.00%	-
P/EPS	14.96	11.78	9.04	5.81	7.09	8.46	3.34	28.37%
YoY %	26.99%	30.31%	55.59%	-18.05%	-16.19%	153.29%	-	-
Horiz. %	447.90%	352.69%	270.66%	173.95%	212.28%	253.29%	100.00%	-
EY	6.68	8.49	11.06	17.20	14.11	11.83	29.90	-22.09%
YoY %	-21.32%	-23.24%	-35.70%	21.90%	19.27%	-60.43%	-	-
Horiz. %	22.34%	28.39%	36.99%	57.53%	47.19%	39.57%	100.00%	-
DY	6.22	6.47	3.17	10.00	5.00	3.70	6.98	-1.90%
YoY %	-3.86%	104.10%	-68.30%	100.00%	35.14%	-46.99%	-	-
Horiz. %	89.11%	92.69%	45.42%	143.27%	71.63%	53.01%	100.00%	-
P/NAPS	1.12	0.73	0.76	0.75	0.81	0.78	0.00	-
YoY %	53.42%	-3.95%	1.33%	-7.41%	3.85%	0.00%	-	-
Horiz. %	143.59%	93.59%	97.44%	96.15%	103.85%	100.00%	-	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos