[BPPLAS] YoY TTM Result on 30-Jun-2013 [#2]

Stock
[BPPLAS] BP PLASTICS HOLDING BHD
Announcement Date
19-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 0.92%
YoY- -22.53%
Quarter Report
Latest QR
Upcoming QR
BPPLAS's Result
BPPLAS's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 313,637 270,096 281,776 217,855 216,156 226,891 208,581 7.02%
PBT 31,940 14,764 15,628 12,817 14,981 22,676 18,584 9.43%
Tax -6,715 -3,247 -3,960 -3,098 -2,436 -4,075 -3,370 12.16%
NP 25,225 11,517 11,668 9,719 12,545 18,601 15,214 8.78%
-
NP to SH 25,225 11,517 11,668 9,719 12,545 18,601 15,214 8.78%
-
Tax Rate 21.02% 21.99% 25.34% 24.17% 16.26% 17.97% 18.13% -
Total Cost 288,412 258,579 270,108 208,136 203,611 208,290 193,367 6.88%
-
Net Worth 167,042 159,534 155,568 157,657 149,471 144,180 132,946 3.87%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 13,138 15,015 10,832 7,404 3,605 10,798 5,393 15.98%
Div Payout % 52.08% 130.37% 92.84% 76.19% 28.74% 58.05% 35.45% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 167,042 159,534 155,568 157,657 149,471 144,180 132,946 3.87%
NOSH 187,688 187,688 180,893 187,688 180,086 180,226 179,657 0.73%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 8.04% 4.26% 4.14% 4.46% 5.80% 8.20% 7.29% -
ROE 15.10% 7.22% 7.50% 6.16% 8.39% 12.90% 11.44% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 167.11 143.91 155.77 116.07 120.03 125.89 116.10 6.25%
EPS 13.44 6.14 6.45 5.18 6.97 10.32 8.47 7.99%
DPS 7.00 8.00 6.00 3.95 2.00 6.00 3.00 15.15%
NAPS 0.89 0.85 0.86 0.84 0.83 0.80 0.74 3.12%
Adjusted Per Share Value based on latest NOSH - 187,688
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 111.40 95.94 100.09 77.38 76.78 80.59 74.09 7.02%
EPS 8.96 4.09 4.14 3.45 4.46 6.61 5.40 8.79%
DPS 4.67 5.33 3.85 2.63 1.28 3.84 1.92 15.95%
NAPS 0.5933 0.5667 0.5526 0.56 0.5309 0.5121 0.4722 3.87%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 1.58 0.90 0.75 0.615 0.63 0.63 0.58 -
P/RPS 0.95 0.63 0.48 0.53 0.52 0.50 0.50 11.27%
P/EPS 11.76 14.67 11.63 11.88 9.04 6.10 6.85 9.41%
EY 8.51 6.82 8.60 8.42 11.06 16.38 14.60 -8.59%
DY 4.43 8.89 8.00 6.42 3.17 9.52 5.17 -2.53%
P/NAPS 1.78 1.06 0.87 0.73 0.76 0.79 0.78 14.72%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 12/08/16 14/08/15 15/08/14 19/08/13 27/08/12 12/08/11 13/08/10 -
Price 1.66 0.97 0.965 0.61 0.63 0.60 0.60 -
P/RPS 0.99 0.67 0.62 0.53 0.52 0.48 0.52 11.31%
P/EPS 12.35 15.81 14.96 11.78 9.04 5.81 7.09 9.68%
EY 8.10 6.33 6.68 8.49 11.06 17.20 14.11 -8.82%
DY 4.22 8.25 6.22 6.47 3.17 10.00 5.00 -2.78%
P/NAPS 1.87 1.14 1.12 0.73 0.76 0.75 0.81 14.94%

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