[BPPLAS] YoY TTM Result on 30-Sep-2009 [#3]

Stock
[BPPLAS] BP PLASTICS HOLDING BHD
Announcement Date
11-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 18.47%
YoY- -2.11%
Quarter Report
Latest QR
Upcoming QR
BPPLAS's Result
BPPLAS's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 218,450 221,992 215,479 163,108 251,833 192,400 197,299 1.71%
PBT 14,898 19,791 19,323 18,760 17,926 12,013 23,574 -7.35%
Tax -2,952 -2,941 -3,599 -5,122 -3,994 -1,196 -2,923 0.16%
NP 11,946 16,850 15,724 13,638 13,932 10,817 20,651 -8.71%
-
NP to SH 11,946 16,850 15,724 13,638 13,932 10,817 20,651 -8.71%
-
Tax Rate 19.81% 14.86% 18.63% 27.30% 22.28% 9.96% 12.40% -
Total Cost 206,504 205,142 199,755 149,470 237,901 181,583 176,648 2.63%
-
Net Worth 151,312 147,915 138,931 124,364 115,392 0 99,717 7.19%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 3,641 10,798 5,393 3,614 3,606 6,001 2,402 7.17%
Div Payout % 30.49% 64.08% 34.30% 26.50% 25.89% 55.49% 11.63% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 151,312 147,915 138,931 124,364 115,392 0 99,717 7.19%
NOSH 180,134 180,384 180,430 180,239 180,300 120,092 120,141 6.97%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 5.47% 7.59% 7.30% 8.36% 5.53% 5.62% 10.47% -
ROE 7.89% 11.39% 11.32% 10.97% 12.07% 0.00% 20.71% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 121.27 123.07 119.43 90.50 139.67 160.21 164.22 -4.92%
EPS 6.63 9.34 8.71 7.57 7.73 9.01 17.19 -14.66%
DPS 2.02 6.00 3.00 2.00 2.00 5.00 2.00 0.16%
NAPS 0.84 0.82 0.77 0.69 0.64 0.00 0.83 0.19%
Adjusted Per Share Value based on latest NOSH - 180,239
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 77.59 78.85 76.54 57.94 89.45 68.34 70.08 1.70%
EPS 4.24 5.99 5.59 4.84 4.95 3.84 7.34 -8.73%
DPS 1.29 3.84 1.92 1.28 1.28 2.13 0.85 7.19%
NAPS 0.5375 0.5254 0.4935 0.4417 0.4099 0.00 0.3542 7.19%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.60 0.60 0.57 0.57 0.45 0.71 1.14 -
P/RPS 0.49 0.49 0.48 0.63 0.32 0.44 0.69 -5.54%
P/EPS 9.05 6.42 6.54 7.53 5.82 7.88 6.63 5.31%
EY 11.05 15.57 15.29 13.27 17.17 12.69 15.08 -5.04%
DY 3.37 10.00 5.26 3.51 4.45 7.04 1.75 11.52%
P/NAPS 0.71 0.73 0.74 0.83 0.70 0.00 1.37 -10.36%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 19/11/12 25/11/11 18/11/10 11/11/09 24/11/08 19/11/07 24/11/06 -
Price 0.60 0.60 0.57 0.58 0.40 0.76 1.23 -
P/RPS 0.49 0.49 0.48 0.64 0.29 0.47 0.75 -6.84%
P/EPS 9.05 6.42 6.54 7.67 5.18 8.44 7.16 3.97%
EY 11.05 15.57 15.29 13.05 19.32 11.85 13.97 -3.82%
DY 3.37 10.00 5.26 3.45 5.00 6.58 1.63 12.85%
P/NAPS 0.71 0.73 0.74 0.84 0.63 0.00 1.48 -11.51%

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