[BPPLAS] YoY TTM Result on 30-Sep-2015 [#3]

Stock
[BPPLAS] BP PLASTICS HOLDING BHD
Announcement Date
13-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 39.45%
YoY- 53.03%
Quarter Report
Latest QR
Upcoming QR
BPPLAS's Result
BPPLAS's Financial Summary
View:
Show?
TTM Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 333,612 323,828 324,644 272,125 279,641 233,314 218,450 7.30%
PBT 23,448 14,065 29,096 20,976 14,149 12,613 14,898 7.84%
Tax -5,436 -701 -6,780 -4,915 -3,654 -2,995 -2,952 10.70%
NP 18,012 13,364 22,316 16,061 10,495 9,618 11,946 7.08%
-
NP to SH 18,012 13,364 22,316 16,061 10,495 9,618 11,946 7.08%
-
Tax Rate 23.18% 4.98% 23.30% 23.43% 25.83% 23.75% 19.81% -
Total Cost 315,600 310,464 302,328 256,064 269,146 223,696 206,504 7.32%
-
Net Worth 178,303 167,042 165,165 157,657 152,173 150,674 151,312 2.77%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 7,507 11,261 16,891 15,015 10,832 7,368 3,641 12.81%
Div Payout % 41.68% 84.27% 75.69% 93.49% 103.22% 76.62% 30.49% -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 178,303 167,042 165,165 157,657 152,173 150,674 151,312 2.77%
NOSH 187,688 187,688 187,688 187,688 183,342 179,374 180,134 0.68%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 5.40% 4.13% 6.87% 5.90% 3.75% 4.12% 5.47% -
ROE 10.10% 8.00% 13.51% 10.19% 6.90% 6.38% 7.89% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 177.75 172.54 172.97 144.99 152.52 130.07 121.27 6.57%
EPS 9.60 7.12 11.89 8.56 5.72 5.36 6.63 6.36%
DPS 4.00 6.00 9.00 8.00 5.91 4.11 2.02 12.05%
NAPS 0.95 0.89 0.88 0.84 0.83 0.84 0.84 2.07%
Adjusted Per Share Value based on latest NOSH - 187,688
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 118.50 115.02 115.31 96.66 99.33 82.87 77.59 7.30%
EPS 6.40 4.75 7.93 5.70 3.73 3.42 4.24 7.09%
DPS 2.67 4.00 6.00 5.33 3.85 2.62 1.29 12.88%
NAPS 0.6333 0.5933 0.5867 0.56 0.5405 0.5352 0.5375 2.77%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 1.00 1.15 1.56 1.21 0.92 0.61 0.60 -
P/RPS 0.56 0.67 0.90 0.83 0.60 0.47 0.49 2.24%
P/EPS 10.42 16.15 13.12 14.14 16.07 11.38 9.05 2.37%
EY 9.60 6.19 7.62 7.07 6.22 8.79 11.05 -2.31%
DY 4.00 5.22 5.77 6.61 6.42 6.73 3.37 2.89%
P/NAPS 1.05 1.29 1.77 1.44 1.11 0.73 0.71 6.73%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 26/11/18 28/11/17 18/11/16 13/11/15 14/11/14 15/11/13 19/11/12 -
Price 1.06 1.16 1.54 1.52 0.905 0.625 0.60 -
P/RPS 0.60 0.67 0.89 1.05 0.59 0.48 0.49 3.43%
P/EPS 11.05 16.29 12.95 17.76 15.81 11.66 9.05 3.38%
EY 9.05 6.14 7.72 5.63 6.33 8.58 11.05 -3.27%
DY 3.77 5.17 5.84 5.26 6.53 6.57 3.37 1.88%
P/NAPS 1.12 1.30 1.75 1.81 1.09 0.74 0.71 7.88%

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