[BPPLAS] YoY TTM Result on 31-Mar-2012 [#1]

Stock
[BPPLAS] BP PLASTICS HOLDING BHD
Announcement Date
29-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -10.35%
YoY- -21.61%
Quarter Report
Latest QR
Upcoming QR
BPPLAS's Result
BPPLAS's Financial Summary
View:
Show?
TTM Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 278,379 261,913 218,634 218,365 225,651 192,836 200,407 5.62%
PBT 13,827 14,877 12,701 16,109 22,171 20,134 14,773 -1.09%
Tax -3,488 -3,753 -3,071 -2,186 -4,409 -3,900 -4,253 -3.24%
NP 10,339 11,124 9,630 13,923 17,762 16,234 10,520 -0.28%
-
NP to SH 10,339 11,124 9,630 13,923 17,762 16,234 10,520 -0.28%
-
Tax Rate 25.23% 25.23% 24.18% 13.57% 19.89% 19.37% 28.79% -
Total Cost 268,040 250,789 209,004 204,442 207,889 176,602 189,887 5.91%
-
Net Worth 157,657 150,915 152,581 148,096 140,224 135,342 121,008 4.50%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 14,811 9,159 3,651 7,210 7,193 5,393 3,614 26.48%
Div Payout % 143.26% 82.34% 37.91% 51.79% 40.50% 33.22% 34.36% -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 157,657 150,915 152,581 148,096 140,224 135,342 121,008 4.50%
NOSH 187,688 179,661 179,508 180,606 179,774 180,456 180,609 0.64%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 3.71% 4.25% 4.40% 6.38% 7.87% 8.42% 5.25% -
ROE 6.56% 7.37% 6.31% 9.40% 12.67% 11.99% 8.69% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 148.32 145.78 121.80 120.91 125.52 106.86 110.96 4.95%
EPS 5.51 6.19 5.36 7.71 9.88 9.00 5.82 -0.90%
DPS 7.89 5.10 2.02 4.00 4.00 3.00 2.00 25.68%
NAPS 0.84 0.84 0.85 0.82 0.78 0.75 0.67 3.83%
Adjusted Per Share Value based on latest NOSH - 180,606
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 98.88 93.03 77.66 77.56 80.15 68.50 71.18 5.62%
EPS 3.67 3.95 3.42 4.95 6.31 5.77 3.74 -0.31%
DPS 5.26 3.25 1.30 2.56 2.56 1.92 1.28 26.54%
NAPS 0.56 0.5361 0.542 0.526 0.4981 0.4807 0.4298 4.50%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.90 0.665 0.59 0.64 0.62 0.62 0.50 -
P/RPS 0.61 0.46 0.48 0.53 0.49 0.58 0.45 5.19%
P/EPS 16.34 10.74 11.00 8.30 6.28 6.89 8.58 11.32%
EY 6.12 9.31 9.09 12.05 15.94 14.51 11.65 -10.16%
DY 8.77 7.67 3.42 6.25 6.45 4.84 4.00 13.97%
P/NAPS 1.07 0.79 0.69 0.78 0.79 0.83 0.75 6.09%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 22/05/15 23/05/14 29/05/13 29/05/12 23/05/11 24/05/10 26/05/09 -
Price 0.94 0.77 0.63 0.61 0.62 0.62 0.46 -
P/RPS 0.63 0.53 0.52 0.50 0.49 0.58 0.41 7.41%
P/EPS 17.06 12.44 11.74 7.91 6.28 6.89 7.90 13.68%
EY 5.86 8.04 8.52 12.64 15.94 14.51 12.66 -12.04%
DY 8.40 6.62 3.21 6.56 6.45 4.84 4.35 11.58%
P/NAPS 1.12 0.92 0.74 0.74 0.79 0.83 0.69 8.40%

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