[BPPLAS] QoQ Annualized Quarter Result on 30-Sep-2020 [#3]

Stock
[BPPLAS] BP PLASTICS HOLDING BHD
Announcement Date
23-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 1.84%
YoY- 54.2%
Quarter Report
Latest QR
Upcoming QR
BPPLAS's Result
BPPLAS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 418,022 400,256 316,597 308,969 315,786 310,404 331,192 16.80%
PBT 61,260 47,680 39,034 40,114 39,262 33,264 26,345 75.60%
Tax -12,372 -8,980 -9,373 -10,192 -9,880 -8,376 -5,141 79.67%
NP 48,888 38,700 29,661 29,922 29,382 24,888 21,204 74.61%
-
NP to SH 48,888 38,700 29,661 29,922 29,382 24,888 21,204 74.61%
-
Tax Rate 20.20% 18.83% 24.01% 25.41% 25.16% 25.18% 19.51% -
Total Cost 369,134 361,556 286,936 279,046 286,404 285,516 309,988 12.35%
-
Net Worth 221,471 212,087 206,456 202,703 198,949 193,318 191,441 10.21%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div 22,522 22,522 15,015 15,015 15,015 15,015 11,261 58.80%
Div Payout % 46.07% 58.20% 50.62% 50.18% 51.10% 60.33% 53.11% -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 221,471 212,087 206,456 202,703 198,949 193,318 191,441 10.21%
NOSH 187,688 187,688 187,688 187,688 187,688 187,688 187,688 0.00%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 11.70% 9.67% 9.37% 9.68% 9.30% 8.02% 6.40% -
ROE 22.07% 18.25% 14.37% 14.76% 14.77% 12.87% 11.08% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 222.72 213.26 168.68 164.62 168.25 165.38 176.46 16.80%
EPS 26.04 20.60 15.80 15.95 15.66 13.28 11.30 74.55%
DPS 12.00 12.00 8.00 8.00 8.00 8.00 6.00 58.80%
NAPS 1.18 1.13 1.10 1.08 1.06 1.03 1.02 10.21%
Adjusted Per Share Value based on latest NOSH - 187,688
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 148.48 142.17 112.46 109.75 112.17 110.26 117.64 16.80%
EPS 17.36 13.75 10.54 10.63 10.44 8.84 7.53 74.60%
DPS 8.00 8.00 5.33 5.33 5.33 5.33 4.00 58.80%
NAPS 0.7867 0.7533 0.7333 0.72 0.7067 0.6867 0.68 10.21%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 1.65 1.35 1.45 1.44 1.10 0.83 1.03 -
P/RPS 0.74 0.63 0.86 0.87 0.65 0.50 0.58 17.65%
P/EPS 6.33 6.55 9.18 9.03 7.03 6.26 9.12 -21.62%
EY 15.79 15.27 10.90 11.07 14.23 15.98 10.97 27.51%
DY 7.27 8.89 5.52 5.56 7.27 9.64 5.83 15.86%
P/NAPS 1.40 1.19 1.32 1.33 1.04 0.81 1.01 24.34%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 20/08/21 27/05/21 24/02/21 23/11/20 10/08/20 14/05/20 24/02/20 -
Price 1.90 1.54 1.38 1.59 1.40 1.07 1.03 -
P/RPS 0.85 0.72 0.82 0.97 0.83 0.65 0.58 29.05%
P/EPS 7.29 7.47 8.73 9.97 8.94 8.07 9.12 -13.88%
EY 13.71 13.39 11.45 10.03 11.18 12.39 10.97 16.04%
DY 6.32 7.79 5.80 5.03 5.71 7.48 5.83 5.53%
P/NAPS 1.61 1.36 1.25 1.47 1.32 1.04 1.01 36.49%

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