Upload
nur-dalila-zamri
View
187
Download
1
Tags:
Embed Size (px)
DESCRIPTION
Present slide for report
Citation preview
PB604 – BUSSINESS FINANCE
PRESENTATION : SHORT TERM & LONG
FINANCING
CHAPTER 3 : FINANCIAL ANALYSIS
BP PLASTICS HOLDING BHD
(644902-V)
COMPANY’S BACKGROUNDCompany Name :• BP PLASTICS HOLDING BHDCompany Registration :• 644902-VDate of Incorporation :• 09th March 2004Financial Year End :• 31st DecemberRegistered Address :• 5A Jalan Wawasan 2,
Kawasan Perindustrian Sri Gading,83300 Batu Pahat, Johor.Tel : +607-455 7633Fax : +607-455 7699Email : [email protected]
Head/Management Office/Factory
:• 5A Jalan Wawasan 2,
Kawasan Perindustrian Sri Gading,83300 Batu Pahat, JohorTel : +607-455 7633Fax : +607-455 7699Email : [email protected] : www.bpplas.com
Subsidiary Companies :• BP PLASTICS SDN. BHD. (221104-
W)BP PACKAGING SDN. BHD. (540196-U)BPPLAS PLANTATION SDN. BHD. (904086-A) BAOMAN RUBBER LIMITED (2039E/2010)
COMPANY’S MISSION & VISION
MISSION
• To Produce Reliable & High Quality Packaging Products for Industries
VISION
• To be the Plastics Packaging Specialist of Choice in the Asian Region
COMPANY’S CORE BUSINESS
Cast Film• Cast film is a thin
layer of polyethylene (PE) film similar to plastic food wrap but has superior stretching, puncture resistance and load retention properties. It is the most economical and suitable packaging material to unitise, secure and protect palletised goods during transits, storage and warehousing
• Blown Film• Blown film is a film
that can be meticulously turned into plastic bags according to specifications, tailored to suit the needs and requirements of various packaging applications.
COMPANY’S BOARD OF DIRECTORS
Mr. Lam Jin Fatt
Mr. Tan See Khim
Mr. Hey Shiow Hoe
Mr. Lim Chun Yow
Mr. Lim Kim Hock
Ms. Tan Ming-Li
2012 2013 COMMENT
CURRENT RATIO =
CURRENT ASSET
CURRENT
LIABILITY
= RM 121,363,900
RM 31,611,255
= 3.84 x
= RM 129,623,685
RM 33,908,674
=3.82x
2012 IS BETTER
THAN 2013
QUICK RATIO =
CURRENT ASSETS
– INVENTORY
CURRENT
LIABILITIES
= RM 121,363,900 –
RM 47,840,910
RM 31,611,255
= 2.33 x
=RM 129,623,685 –
RM 46,204,941
RM 33,908,674
= 2.46 x
2013 IS BETTER
THAN 2012
COMPANY’S RATIO
LIQUIDITY RATIO
2012 2013 COMMENT
ACC.
RECEIVABLE
TURNOVER =
CREDIT SALES
ACC.
RECEIVABLE
= RM 220,283,820
RM 32,914,379
= 6.70 x
= RM 241,003,540
RM 33,132,241
= 7.27 x
2013 IS
BETTER
THAN
2012
AVERAGE
COLLECTION
PERIOD = ACC.
RECEIVABLE
DAILY CREDIT
SALES
= RM 32,914,379
(RM
220,283,820/365)
=55 DAYS
= RM 33,132,241
( RM
241,003,540/365)
=50 DAYS
2013 IS
BETTER
THAN
2012
ACTIVITY RATIO
INVENTORY
TURNOVER =
COGS
INVENTORY
= RM 195,076,040
RM 47,840,910
= 4.08 x
= RM 213,003,540
RM 67,978,034
= 3.55 x
2012 IS BETTER
THAN 2013
FIXED ASSET
TURNOVER =
SALES
NET FIXED ASSET
= RM 220,283,820
RM 71,681,067
= 3.07 x
= RM 241,003,540
RM 67,978,034
= 3.55 x
2013 IS
BETTER THAN
2012
TOTAL ASSET
TURNOVER =
SALES
TOTAL ASSET
=RM 220,283,820
RM 193,044,967
= 1.14 x
= RM 241,003,540
RM 197,601,719
= 1.22 x
2013 IS
BETTER THAN
2012
2012 2013 COMMENT
DEBT RATIO =
TOTAL LIABILITIES × 100 %
TOTAL ASSET
= RM 42,496,005 × 100%
RM 193,044,967
= 22.01 %
= RM 44,030,674 × 100%
RM 197,601,719
= 22.28 %2012 IS BETTER
THAN 2013
DEBT ON EQUITY =
TOTAL LIABILITIES
SHAREHOLDER EQUITY
= RM 42,496,005
RM 150,548,962
= 0.28 x
=RM 44,030,674
RM 153,571,045
= 0.29 x
2012 IS BETTER
THAN 2013
LAVERAGE RATIO
EQUITY MULTIPLIER
=
TOTAL ASSET
SHAREHOLDER
EQUITY
= RM193,044,967
RM 150,548,962
=1.28 x
=RM 197,601,719
RM 153,571,045
= 1.29 x
2013 IS
BETTER
THAN 2012
INTEREST EARNED
RATIO =
EBIT
INTEREST
=RM 12,971,947
RM 1,332,478
= 9.74 x
=RM 13,549,716
RM 1,193,244
=11.36 x
2013 IS
BETTER
THAN 2012
2012 2013 COMMENT
GROSS PROFIT MARGIN
= SALES-COGS
SALES
=RM 220,283,820-
RM 195,076,040 x100%
RM 220,283,820
=11.44%
=RM 241,003,540-
RM 213,291,876 x100%
RM 241,003,540
=11.50 %
2013 IS
BETTER THAN
2012
OPERATIONAL PROFIT
MARGIN
= EBIT x 100%
SALES
=RM 12,971,947 x100%
RM220,283,820
=5.89%
=RM 13,549,716 x100%
RM 241,003,540
=5.62%
2012 IS
BETTER THAN
2013
PROFIT RATIO
NET PROFIT MARGIN
= NET PROFIT x 100%
SALES
=RM 9,664,174 x100%
RM 193,044,967
=5.00%
=RM 10,100,838 x100%
RM 241,003,540
=4.19%
2012 IS BETTER
THAN 2013
RETURN ON INVESTMENT @
RETURN ON TOTAL ASSET
= NET PROFIT x 100%
TOTAL ASSET
=RM 9,664,174 x100%
RM 193,044,967
=5.0%
=RM 10,100,838 x100%
RM 197,601,719
=5.11%
2013 IS BETTER
THAN 2012
RETURN ON EQUITY
= NET PROFIT x 100%
SHAREHOLDER EQUITY
=RM 9,664,174 x100%
RM 150,548,962
=6.42%
=RM 10,100,838 x 100%
RM 153,571,045
=6.58%
2013 IS
BETTER THAN
2012
EARNING PER SHARE
= NET PROFIT
NUMBER OF SHARE
RM 5.03 RM 5.61 2013 IS
BETTER THAN
2012
THANK YOU…